Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.48% first-year return on $100k initial cash invested.
-9.48%
Cash On Cash
4.74%
Cap Rate
0.75
DSCR
$3,058
Rent
-$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,058 income − $3,852 expenses = $794 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,700
Closing costs
1%
$4,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,058
Total Expenses
$3,852
Mortgage P&I
83%
$2,530
Property Taxes
12%
$354
Home Insurance
6%
$173
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0