Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.8% first-year return on $105k initial cash invested.
-8.8%
Cash On Cash
4.59%
Cap Rate
0.75
DSCR
$2,689
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,689 income − $3,459 expenses = $770 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,689
Total Expenses
$3,459
Mortgage P&I
95%
$2,550
Property Taxes
1%
$36
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0