Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.63% first-year return on $99,729 initial cash invested.
-18.63%
Cash On Cash
3.02%
Cap Rate
0.46
DSCR
$2,542
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $4,090 expenses = $1,548 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,542
Total Expenses
$4,090
Mortgage P&I
103%
$2,618
Property Taxes
25%
$645
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0