Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.94% first-year return on $99,855 initial cash invested.
-10.94%
Cash On Cash
3.93%
Cap Rate
0.67
DSCR
$2,547
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $3,457 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,547
Total Expenses
$3,457
Mortgage P&I
92%
$2,342
Property Taxes
11%
$285
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0