Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.86% first-year return on $105k initial cash invested.
-10.86%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$3,058
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,058 income − $4,007 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,058
Total Expenses
$4,007
Mortgage P&I
83%
$2,545
Property Taxes
16%
$492
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0