Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.12% first-year return on $99,708 initial cash invested.
-13.12%
Cash On Cash
3.7%
Cap Rate
0.6
DSCR
$2,290
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $3,380 expenses = $1,090 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,708
Downpayment
20%
$94,960
Closing costs
1%
$4,748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$3,380
Mortgage P&I
107%
$2,440
Property Taxes
7%
$165
Home Insurance
7%
$166
HOA
1%
$15
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0