Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.8% first-year return on $105k initial cash invested.
-15.8%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$2,382
Rent
-$1,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $3,769 expenses = $1,387 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,382
Total Expenses
$3,769
Mortgage P&I
107%
$2,546
Property Taxes
18%
$426
Home Insurance
7%
$178
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0