Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.43% first-year return on $99,750 initial cash invested.
-3.43%
Cash On Cash
6.38%
Cap Rate
0.96
DSCR
$3,584
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $3,869 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,584
Total Expenses
$3,869
Mortgage P&I
73%
$2,631
Property Taxes
4%
$141
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0