Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.39% first-year return on $99,750 initial cash invested.
-13.39%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$2,590
Rent
-$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $3,703 expenses = $1,113 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
$2,590
Total Expenses
$3,703
Mortgage P&I
92%
$2,380
Property Taxes
19%
$483
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0