Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.36% first-year return on $99,960 initial cash invested.
-11.36%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$2,637
Rent
-$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $3,583 expenses = $946 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,637
Total Expenses
$3,583
Mortgage P&I
90%
$2,373
Property Taxes
13%
$331
Home Insurance
6%
$168
HOA
1%
$25
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0