Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.47% first-year return on $105k initial cash invested.
-20.47%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$2,146
Rent
-$1,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,146 income − $3,933 expenses = $1,787 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,780
Closing costs
1%
$4,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,146
Total Expenses
$3,933
Mortgage P&I
120%
$2,573
Property Taxes
29%
$627
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0