Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.15% first-year return on $99,498 initial cash invested.
-20.15%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$1,450
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,450 income − $3,121 expenses = $1,671 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,450
Total Expenses
$3,121
Mortgage P&I
162%
$2,348
Property Taxes
15%
$222
Home Insurance
12%
$175
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0