Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.56% first-year return on $105k initial cash invested.
-21.56%
Cash On Cash
1.54%
Cap Rate
0.27
DSCR
$2,160
Rent
-$1,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $4,045 expenses = $1,885 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,900
Closing costs
1%
$4,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$4,045
Mortgage P&I
112%
$2,419
Property Taxes
41%
$884
Home Insurance
8%
$180
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0