Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.88% first-year return on $99,330 initial cash invested.
-3.88%
Cash On Cash
5.64%
Cap Rate
0.94
DSCR
$3,716
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $4,037 expenses = $321 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,330
Downpayment
20%
$94,600
Closing costs
1%
$4,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,716
Total Expenses
$4,037
Mortgage P&I
63%
$2,358
Property Taxes
15%
$549
Home Insurance
4%
$163
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0