Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.62% first-year return on $99,687 initial cash invested.
-16.62%
Cash On Cash
2.61%
Cap Rate
0.45
DSCR
$1,847
Rent
-$1,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,847 income − $3,228 expenses = $1,381 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,687
Downpayment
20%
$94,940
Closing costs
1%
$4,747
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,847
Total Expenses
$3,228
Mortgage P&I
126%
$2,323
Property Taxes
14%
$250
Home Insurance
9%
$175
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0