Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.76% first-year return on $99,750 initial cash invested.
-13.76%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$2,331
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $3,475 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,750
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,331
Total Expenses
$3,475
Mortgage P&I
102%
$2,371
Property Taxes
9%
$214
Home Insurance
7%
$166
HOA
5%
$117
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0