Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.17% first-year return on $99,750 initial cash invested.
-14.17%
Cash On Cash
3.57%
Cap Rate
0.58
DSCR
$2,753
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,753 income − $3,931 expenses = $1,178 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,753
Total Expenses
$3,931
Mortgage P&I
89%
$2,455
Property Taxes
20%
$562
Home Insurance
6%
$166
HOA
1%
$32
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0