Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.61% first-year return on $99,750 initial cash invested.
-4.61%
Cash On Cash
5.52%
Cap Rate
0.92
DSCR
$3,903
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $4,286 expenses = $383 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
$3,903
Total Expenses
$4,286
Mortgage P&I
61%
$2,372
Property Taxes
19%
$730
Home Insurance
4%
$170
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0