Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.73% first-year return on $100k initial cash invested.
-9.73%
Cash On Cash
4.43%
Cap Rate
0.72
DSCR
$2,656
Rent
-$811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $3,467 expenses = $811 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,280
Closing costs
1%
$4,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,656
Total Expenses
$3,467
Mortgage P&I
92%
$2,436
Property Taxes
5%
$123
Home Insurance
7%
$173
HOA
2%
$44
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0