Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.86% first-year return on $105k initial cash invested.
-11.86%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$2,959
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,959 income − $3,995 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,959
Total Expenses
$3,995
Mortgage P&I
84%
$2,480
Property Taxes
16%
$474
Home Insurance
6%
$175
HOA
3%
$96
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0