Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.46% first-year return on $99,876 initial cash invested.
-19.46%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$1,979
Rent
-$1,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,979 income − $3,599 expenses = $1,620 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,876
Downpayment
20%
$95,120
Closing costs
1%
$4,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,979
Total Expenses
$3,599
Mortgage P&I
120%
$2,383
Property Taxes
28%
$545
Home Insurance
8%
$156
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0