Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.53% first-year return on $105k initial cash invested.
-22.53%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$1,134
Rent
-$1,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,134 income − $3,105 expenses = $1,971 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,134
Total Expenses
$3,105
Mortgage P&I
222%
$2,517
Property Taxes
10%
$118
Home Insurance
15%
$175
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0