Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.53% first-year return on $99,771 initial cash invested.
-16.53%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$2,137
Rent
-$1,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $3,511 expenses = $1,374 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,771
Downpayment
20%
$95,020
Closing costs
1%
$4,751
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,137
Total Expenses
$3,511
Mortgage P&I
113%
$2,418
Property Taxes
14%
$301
Home Insurance
11%
$236
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0