Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.96% first-year return on $100k initial cash invested.
-8.96%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$3,002
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $3,750 expenses = $748 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,440
Closing costs
1%
$4,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,002
Total Expenses
$3,750
Mortgage P&I
78%
$2,327
Property Taxes
16%
$470
Home Insurance
6%
$173
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0