Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.33% first-year return on $105k initial cash invested.
-9.33%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$2,621
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,621
Total Expenses
$3,437
Mortgage P&I
93%
$2,444
Property Taxes
5%
$137
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0