This property looks like a bad Long-Term investment with a projected -18.16% first-year return on $105k initial cash invested.
-18.16%
Cash On Cash
2.95%
Cap Rate
0.46
DSCR
$2,412
Rent
-$1,589
Cashflow
Cash Flow
$2,412 income − $4,001 expenses = $1,589 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,412
Total Expenses
$4,001
Mortgage P&I
112%
$2,699
Property Taxes
21%
$499
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0