Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.77% first-year return on $99,057 initial cash invested.
-8.77%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$2,764
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $3,488 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,057
Downpayment
20%
$94,340
Closing costs
1%
$4,717
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,764
Total Expenses
$3,488
Mortgage P&I
85%
$2,346
Property Taxes
8%
$227
Home Insurance
6%
$166
HOA
1%
$31
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0