Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.04% first-year return on $99,750 initial cash invested.
-16.04%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$3,026
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,026 income − $4,359 expenses = $1,333 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
$3,026
Total Expenses
$4,359
Mortgage P&I
79%
$2,395
Property Taxes
30%
$904
Home Insurance
5%
$166
HOA
4%
$107
Property Management
10%
$303
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0