Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.32% first-year return on $99,960 initial cash invested.
-1.32%
Cash On Cash
6.11%
Cap Rate
1.03
DSCR
$3,762
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $3,872 expenses = $110 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
$3,762
Total Expenses
$3,872
Mortgage P&I
62%
$2,345
Property Taxes
10%
$385
Home Insurance
4%
$164
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0