Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.25% first-year return on $105k initial cash invested.
-13.25%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$2,482
Rent
-$1,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $3,639 expenses = $1,157 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,482
Total Expenses
$3,639
Mortgage P&I
102%
$2,537
Property Taxes
11%
$282
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0