Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.43% first-year return on $105k initial cash invested.
-23.43%
Cash On Cash
1.66%
Cap Rate
0.26
DSCR
$1,878
Rent
-$2,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $3,924 expenses = $2,046 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,820
Closing costs
1%
$4,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,878
Total Expenses
$3,924
Mortgage P&I
141%
$2,643
Property Taxes
32%
$610
Home Insurance
10%
$182
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0