Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.68% first-year return on $99,750 initial cash invested.
-18.68%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$1,940
Rent
-$1,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $3,493 expenses = $1,553 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
$1,940
Total Expenses
$3,493
Mortgage P&I
124%
$2,411
Property Taxes
5%
$106
Home Insurance
9%
$166
HOA
16%
$306
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0