Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.98% first-year return on $99,750 initial cash invested.
-20.98%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$1,971
Rent
-$1,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $3,715 expenses = $1,744 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,971
Total Expenses
$3,715
Mortgage P&I
120%
$2,363
Property Taxes
34%
$673
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0