Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.48% first-year return on $99,748 initial cash invested.
-6.48%
Cash On Cash
4.95%
Cap Rate
0.83
DSCR
$2,718
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $3,257 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,748
Downpayment
20%
$94,998
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,718
Total Expenses
$3,257
Mortgage P&I
87%
$2,364
Property Taxes
0%
$1
Home Insurance
6%
$166
HOA
1%
$19
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0