Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.77% first-year return on $99,750 initial cash invested.
-7.77%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$3,063
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $3,709 expenses = $646 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
$3,063
Total Expenses
$3,709
Mortgage P&I
77%
$2,350
Property Taxes
12%
$373
Home Insurance
5%
$166
HOA
1%
$24
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0