Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.53% first-year return on $105k initial cash invested.
-16.53%
Cash On Cash
3.13%
Cap Rate
0.5
DSCR
$2,492
Rent
-$1,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,492 income − $3,938 expenses = $1,446 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,492
Total Expenses
$3,938
Mortgage P&I
105%
$2,626
Property Taxes
20%
$488
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0