Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.07% first-year return on $99,456 initial cash invested.
-4.07%
Cash On Cash
5.73%
Cap Rate
0.94
DSCR
$3,610
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,610 income − $3,947 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,456
Downpayment
20%
$94,720
Closing costs
1%
$4,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,610
Total Expenses
$3,947
Mortgage P&I
67%
$2,419
Property Taxes
11%
$382
Home Insurance
5%
$166
HOA
1%
$42
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$217
Maintenance
5%
$180
Other
0%
$0