Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.34% first-year return on $105k initial cash invested.
-16.34%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$2,735
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,735 income − $4,165 expenses = $1,430 out of pocket
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
$2,735
Total Expenses
$4,165
Mortgage P&I
90%
$2,448
Property Taxes
30%
$830
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0