Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.35% first-year return on $105k initial cash invested.
-11.35%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$2,751
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $3,746 expenses = $995 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,751
Total Expenses
$3,746
Mortgage P&I
91%
$2,494
Property Taxes
13%
$344
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0