Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.44% first-year return on $105k initial cash invested.
-10.44%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$2,556
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $3,469 expenses = $913 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,920
Closing costs
1%
$4,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,556
Total Expenses
$3,469
Mortgage P&I
99%
$2,525
Property Taxes
4%
$102
Home Insurance
7%
$177
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0