Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.23% first-year return on $99,540 initial cash invested.
-15.23%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$2,226
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $3,489 expenses = $1,263 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,540
Downpayment
20%
$94,800
Closing costs
1%
$4,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,226
Total Expenses
$3,489
Mortgage P&I
106%
$2,360
Property Taxes
16%
$367
Home Insurance
7%
$166
HOA
1%
$17
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0