Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.57% first-year return on $99,960 initial cash invested.
-15.57%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$1,803
Rent
-$1,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,803 income − $3,100 expenses = $1,297 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,960
Downpayment
20%
$95,200
Closing costs
1%
$4,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,803
Total Expenses
$3,100
Mortgage P&I
131%
$2,369
Property Taxes
5%
$88
Home Insurance
10%
$175
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0