Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.26% first-year return on $105k initial cash invested.
-16.26%
Cash On Cash
3.02%
Cap Rate
0.49
DSCR
$1,908
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $3,331 expenses = $1,423 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,908
Total Expenses
$3,331
Mortgage P&I
135%
$2,585
Property Taxes
4%
$76
Home Insurance
9%
$175
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0