Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.95% first-year return on $99,750 initial cash invested.
-13.95%
Cash On Cash
3.83%
Cap Rate
0.59
DSCR
$2,474
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $3,634 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,474
Total Expenses
$3,634
Mortgage P&I
103%
$2,552
Property Taxes
11%
$273
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0