Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.19% first-year return on $99,519 initial cash invested.
-17.19%
Cash On Cash
3.44%
Cap Rate
0.51
DSCR
$2,378
Rent
-$1,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $3,804 expenses = $1,426 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,519
Downpayment
20%
$94,780
Closing costs
1%
$4,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,378
Total Expenses
$3,804
Mortgage P&I
112%
$2,665
Property Taxes
7%
$170
Home Insurance
7%
$175
HOA
7%
$175
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0