Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.77% first-year return on $105k initial cash invested.
-10.77%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$2,769
Rent
-$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $3,710 expenses = $941 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,860
Closing costs
1%
$4,993
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,769
Total Expenses
$3,710
Mortgage P&I
90%
$2,492
Property Taxes
11%
$309
Home Insurance
7%
$184
HOA
0%
$6
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0