Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.73% first-year return on $105k initial cash invested.
-10.73%
Cash On Cash
4.24%
Cap Rate
0.69
DSCR
$2,970
Rent
-$938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $3,908 expenses = $938 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
$2,970
Total Expenses
$3,908
Mortgage P&I
86%
$2,553
Property Taxes
14%
$418
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0