Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.9% first-year return on $99,876 initial cash invested.
-9.9%
Cash On Cash
4.04%
Cap Rate
0.7
DSCR
$2,599
Rent
-$824
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,876
Downpayment
20%
$95,120
Closing costs
1%
$4,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,599
Total Expenses
$3,423
Mortgage P&I
88%
$2,297
Property Taxes
11%
$282
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0