Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.29% first-year return on $99,792 initial cash invested.
-14.29%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$2,492
Rent
-$1,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,492 income − $3,680 expenses = $1,188 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,792
Downpayment
20%
$95,040
Closing costs
1%
$4,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,492
Total Expenses
$3,680
Mortgage P&I
96%
$2,390
Property Taxes
19%
$470
Home Insurance
7%
$171
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0