Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.34% first-year return on $99,750 initial cash invested.
-8.34%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$3,027
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $3,720 expenses = $693 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,027
Total Expenses
$3,720
Mortgage P&I
80%
$2,411
Property Taxes
12%
$356
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0