Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.9% first-year return on $105k initial cash invested.
-19.9%
Cash On Cash
2.34%
Cap Rate
0.37
DSCR
$2,104
Rent
-$1,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,104 income − $3,842 expenses = $1,738 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,104
Total Expenses
$3,842
Mortgage P&I
124%
$2,605
Property Taxes
25%
$516
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0