Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.89% first-year return on $100k initial cash invested.
-9.89%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$3,274
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $4,098 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,240
Closing costs
1%
$4,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,274
Total Expenses
$4,098
Mortgage P&I
72%
$2,373
Property Taxes
22%
$710
Home Insurance
5%
$164
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0