Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.92% first-year return on $99,729 initial cash invested.
-17.92%
Cash On Cash
2.71%
Cap Rate
0.44
DSCR
$2,367
Rent
-$1,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $3,856 expenses = $1,489 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,729
Downpayment
20%
$94,980
Closing costs
1%
$4,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,367
Total Expenses
$3,856
Mortgage P&I
103%
$2,444
Property Taxes
27%
$631
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0