Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.04% first-year return on $99,666 initial cash invested.
-12.04%
Cash On Cash
3.51%
Cap Rate
0.61
DSCR
$2,358
Rent
-$1,000
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,666
Downpayment
20%
$94,920
Closing costs
1%
$4,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,358
Total Expenses
$3,358
Mortgage P&I
96%
$2,269
Property Taxes
13%
$310
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0