Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.9% first-year return on $105k initial cash invested.
-24.9%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$1,754
Rent
-$2,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,754 income − $3,932 expenses = $2,178 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,754
Total Expenses
$3,932
Mortgage P&I
151%
$2,641
Property Taxes
38%
$660
Home Insurance
10%
$175
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0