Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.43% first-year return on $105k initial cash invested.
-19.43%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$1,709
Rent
-$1,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,709 income − $3,409 expenses = $1,700 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%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,709
Total Expenses
$3,409
Mortgage P&I
147%
$2,504
Property Taxes
17%
$286
Home Insurance
10%
$175
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$103
Maintenance
5%
$85
Other
0%
$0