Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.49% first-year return on $100k initial cash invested.
-20.49%
Cash On Cash
2.19%
Cap Rate
0.35
DSCR
$2,090
Rent
-$1,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $3,798 expenses = $1,708 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,260
Closing costs
1%
$4,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$3,798
Mortgage P&I
118%
$2,475
Property Taxes
29%
$606
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0