Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.25% first-year return on $99,876 initial cash invested.
-13.25%
Cash On Cash
4.23%
Cap Rate
0.64
DSCR
$2,925
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $4,028 expenses = $1,103 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,925
Total Expenses
$4,028
Mortgage P&I
90%
$2,635
Property Taxes
15%
$447
Home Insurance
6%
$168
HOA
1%
$18
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0