Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.38% first-year return on $99,750 initial cash invested.
-18.38%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$1,972
Rent
-$1,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $3,500 expenses = $1,528 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,972
Total Expenses
$3,500
Mortgage P&I
121%
$2,378
Property Taxes
22%
$443
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0