Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.21% first-year return on $99,750 initial cash invested.
-23.21%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$1,107
Rent
-$1,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,107
Total Expenses
$3,036
Mortgage P&I
212%
$2,348
Property Taxes
21%
$235
Home Insurance
15%
$166
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0