Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.36% first-year return on $99,729 initial cash invested.
-19.36%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$2,160
Rent
-$1,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $3,769 expenses = $1,609 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,160
Total Expenses
$3,769
Mortgage P&I
112%
$2,423
Property Taxes
29%
$618
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0