Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.95% first-year return on $99,540 initial cash invested.
-14.95%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$2,748
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $3,988 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,540
Downpayment
20%
$94,800
Closing costs
1%
$4,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,748
Total Expenses
$3,988
Mortgage P&I
88%
$2,405
Property Taxes
26%
$703
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0