Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.69% first-year return on $99,708 initial cash invested.
-11.69%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$2,431
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,431 income − $3,402 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,708
Downpayment
20%
$94,960
Closing costs
1%
$4,748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,431
Total Expenses
$3,402
Mortgage P&I
97%
$2,356
Property Taxes
2%
$37
Home Insurance
7%
$166
HOA
9%
$210
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0