Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.02% first-year return on $105k initial cash invested.
-17.02%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$1,653
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,653 income − $3,139 expenses = $1,486 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,653
Total Expenses
$3,139
Mortgage P&I
151%
$2,501
Property Taxes
2%
$33
Home Insurance
11%
$175
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0