Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.27% first-year return on $99,540 initial cash invested.
-13.27%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$2,684
Rent
-$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $3,785 expenses = $1,101 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,684
Total Expenses
$3,785
Mortgage P&I
90%
$2,421
Property Taxes
17%
$452
Home Insurance
6%
$166
HOA
2%
$49
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0