Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.84% first-year return on $105k initial cash invested.
-8.84%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$2,895
Rent
-$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $3,668 expenses = $773 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,900
Closing costs
1%
$4,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,895
Total Expenses
$3,668
Mortgage P&I
87%
$2,518
Property Taxes
8%
$221
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0