Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.21% first-year return on $105k initial cash invested.
-5.21%
Cash On Cash
5.7%
Cap Rate
0.9
DSCR
$3,871
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,871 income − $4,328 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,871
Total Expenses
$4,328
Mortgage P&I
68%
$2,646
Property Taxes
13%
$497
Home Insurance
5%
$178
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0