Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.92% first-year return on $105k initial cash invested.
-6.92%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$3,149
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,149 income − $3,755 expenses = $606 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,002
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,149
Total Expenses
$3,755
Mortgage P&I
79%
$2,499
Property Taxes
8%
$256
Home Insurance
6%
$182
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0