Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.45% first-year return on $99,897 initial cash invested.
-9.45%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$3,318
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,318 income − $4,105 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,318
Total Expenses
$4,105
Mortgage P&I
72%
$2,374
Property Taxes
22%
$728
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0