Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.28% first-year return on $99,645 initial cash invested.
-18.28%
Cash On Cash
3.1%
Cap Rate
0.47
DSCR
$2,259
Rent
-$1,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $3,777 expenses = $1,518 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
$2,259
Total Expenses
$3,777
Mortgage P&I
116%
$2,631
Property Taxes
2%
$52
Home Insurance
7%
$166
HOA
15%
$340
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0