Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.44% first-year return on $99,645 initial cash invested.
-14.44%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$2,735
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,735 income − $3,934 expenses = $1,199 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,645
Downpayment
20%
$94,900
Closing costs
1%
$4,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,735
Total Expenses
$3,934
Mortgage P&I
87%
$2,386
Property Taxes
25%
$670
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0