Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.59% first-year return on $99,792 initial cash invested.
-16.59%
Cash On Cash
2.93%
Cap Rate
0.47
DSCR
$1,902
Rent
-$1,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $3,282 expenses = $1,380 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,792
Downpayment
20%
$95,040
Closing costs
1%
$4,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,902
Total Expenses
$3,282
Mortgage P&I
129%
$2,445
Property Taxes
7%
$133
Home Insurance
9%
$168
HOA
2%
$42
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0