Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.64% first-year return on $99,015 initial cash invested.
-1.64%
Cash On Cash
6.27%
Cap Rate
1.02
DSCR
$3,882
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $4,017 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,015
Downpayment
20%
$94,300
Closing costs
1%
$4,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,882
Total Expenses
$4,017
Mortgage P&I
62%
$2,406
Property Taxes
11%
$434
Home Insurance
4%
$168
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0