Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.08% first-year return on $99,750 initial cash invested.
-3.08%
Cash On Cash
5.88%
Cap Rate
0.97
DSCR
$3,503
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,503 income − $3,759 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,503
Total Expenses
$3,759
Mortgage P&I
69%
$2,409
Property Taxes
8%
$274
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0