Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.85% first-year return on $99,729 initial cash invested.
-10.85%
Cash On Cash
4.21%
Cap Rate
0.68
DSCR
$2,650
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $3,552 expenses = $902 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
$2,650
Total Expenses
$3,552
Mortgage P&I
92%
$2,437
Property Taxes
10%
$259
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0