Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.63% first-year return on $99,750 initial cash invested.
-15.63%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$2,192
Rent
-$1,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $3,491 expenses = $1,299 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,192
Total Expenses
$3,491
Mortgage P&I
111%
$2,431
Property Taxes
15%
$323
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0