Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.65% first-year return on $99,477 initial cash invested.
-10.65%
Cash On Cash
4.84%
Cap Rate
0.73
DSCR
$3,491
Rent
-$883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,491 income − $4,374 expenses = $883 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,477
Downpayment
20%
$94,740
Closing costs
1%
$4,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,491
Total Expenses
$4,374
Mortgage P&I
75%
$2,617
Property Taxes
20%
$681
Home Insurance
5%
$168
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$175
Vacancy
6%
$209
Maintenance
5%
$175
Other
0%
$0