Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.08% first-year return on $99,750 initial cash invested.
-20.08%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$2,509
Rent
-$1,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $4,178 expenses = $1,669 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,509
Total Expenses
$4,178
Mortgage P&I
94%
$2,364
Property Taxes
38%
$953
Home Insurance
7%
$166
HOA
2%
$43
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$151
Maintenance
5%
$125
Other
0%
$0