Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.25% first-year return on $99,750 initial cash invested.
-18.25%
Cash On Cash
2.8%
Cap Rate
0.44
DSCR
$2,188
Rent
-$1,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $3,705 expenses = $1,517 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,188
Total Expenses
$3,705
Mortgage P&I
115%
$2,518
Property Taxes
21%
$449
Home Insurance
8%
$170
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0