Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.56% first-year return on $99,750 initial cash invested.
-13.56%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$3,187
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,187 income − $4,314 expenses = $1,127 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,187
Total Expenses
$4,314
Mortgage P&I
75%
$2,378
Property Taxes
23%
$720
Home Insurance
5%
$166
HOA
7%
$222
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0