Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.94% first-year return on $105k initial cash invested.
-22.94%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$894
Rent
-$2,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
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
$894
Total Expenses
$2,901
Mortgage P&I
274%
$2,451
Property Taxes
5%
$42
Home Insurance
20%
$175
HOA
0%
$0
Property Management
10%
$89
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0