Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.2% first-year return on $99,981 initial cash invested.
-14.2%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$2,226
Rent
-$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $3,409 expenses = $1,183 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,981
Downpayment
20%
$95,220
Closing costs
1%
$4,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,226
Total Expenses
$3,409
Mortgage P&I
107%
$2,386
Property Taxes
12%
$273
Home Insurance
8%
$171
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0