Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.99% first-year return on $105k initial cash invested.
-21.99%
Cash On Cash
1.43%
Cap Rate
0.25
DSCR
$1,968
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $3,888 expenses = $1,920 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,968
Total Expenses
$3,888
Mortgage P&I
123%
$2,415
Property Taxes
32%
$637
Home Insurance
9%
$175
HOA
8%
$150
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0