Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.33% first-year return on $99,897 initial cash invested.
-6.33%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$3,168
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $3,695 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,897
Downpayment
20%
$95,140
Closing costs
1%
$4,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,168
Total Expenses
$3,695
Mortgage P&I
75%
$2,366
Property Taxes
9%
$286
Home Insurance
5%
$166
HOA
2%
$54
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0