Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.8% first-year return on $99,750 initial cash invested.
-3.8%
Cash On Cash
5.43%
Cap Rate
0.94
DSCR
$3,415
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,750
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,415
Total Expenses
$3,731
Mortgage P&I
67%
$2,294
Property Taxes
11%
$382
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0