Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.27% first-year return on $105k initial cash invested.
-20.27%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$1,997
Rent
-$1,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,997 income − $3,770 expenses = $1,773 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,997
Total Expenses
$3,770
Mortgage P&I
121%
$2,423
Property Taxes
32%
$643
Home Insurance
9%
$184
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0