Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.74% first-year return on $99,729 initial cash invested.
-3.74%
Cash On Cash
5.75%
Cap Rate
0.95
DSCR
$3,588
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $3,899 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,729
Downpayment
20%
$94,980
Closing costs
1%
$4,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,588
Total Expenses
$3,899
Mortgage P&I
67%
$2,409
Property Taxes
11%
$392
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0