Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.96% first-year return on $99,750 initial cash invested.
-19.96%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$2,014
Rent
-$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,014
Total Expenses
$3,673
Mortgage P&I
116%
$2,333
Property Taxes
18%
$359
Home Insurance
8%
$166
HOA
14%
$291
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0