Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.48% first-year return on $99,225 initial cash invested.
-11.48%
Cash On Cash
4.28%
Cap Rate
0.67
DSCR
$2,727
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $3,676 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,225
Downpayment
20%
$94,500
Closing costs
1%
$4,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,727
Total Expenses
$3,676
Mortgage P&I
92%
$2,497
Property Taxes
11%
$305
Home Insurance
6%
$165
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0