Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.57% first-year return on $99,771 initial cash invested.
-19.57%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$2,458
Rent
-$1,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $4,085 expenses = $1,627 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,458
Total Expenses
$4,085
Mortgage P&I
96%
$2,364
Property Taxes
37%
$921
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0