Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $99,645 initial cash invested.
-15.58%
Cash On Cash
3.69%
Cap Rate
0.55
DSCR
$2,315
Rent
-$1,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $3,609 expenses = $1,294 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,645
Downpayment
20%
$94,900
Closing costs
1%
$4,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,315
Total Expenses
$3,609
Mortgage P&I
114%
$2,639
Property Taxes
7%
$157
Home Insurance
7%
$170
HOA
2%
$40
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0