Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.38% first-year return on $99,855 initial cash invested.
-17.38%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$2,221
Rent
-$1,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,855
Downpayment
20%
$95,100
Closing costs
1%
$4,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,221
Total Expenses
$3,667
Mortgage P&I
108%
$2,402
Property Taxes
24%
$524
Home Insurance
7%
$164
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0