Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.02% first-year return on $99,750 initial cash invested.
-10.02%
Cash On Cash
4.33%
Cap Rate
0.71
DSCR
$2,754
Rent
-$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $3,587 expenses = $833 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,754
Total Expenses
$3,587
Mortgage P&I
87%
$2,409
Property Taxes
8%
$230
Home Insurance
6%
$166
HOA
2%
$66
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0