Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.04% first-year return on $99,750 initial cash invested.
-3.04%
Cash On Cash
5.63%
Cap Rate
0.97
DSCR
$3,535
Rent
-$253
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
$3,535
Total Expenses
$3,788
Mortgage P&I
65%
$2,306
Property Taxes
11%
$396
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0