Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.82% first-year return on $99,540 initial cash invested.
-8.82%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$3,274
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $4,006 expenses = $732 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,274
Total Expenses
$4,006
Mortgage P&I
73%
$2,397
Property Taxes
18%
$590
Home Insurance
5%
$168
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0