Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.94% first-year return on $99,498 initial cash invested.
-9.94%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$3,043
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,043 income − $3,867 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,498
Downpayment
20%
$94,760
Closing costs
1%
$4,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,043
Total Expenses
$3,867
Mortgage P&I
76%
$2,316
Property Taxes
19%
$576
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0