Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.23% first-year return on $99,897 initial cash invested.
-16.23%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$2,232
Rent
-$1,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $3,583 expenses = $1,351 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,897
Downpayment
20%
$95,140
Closing costs
1%
$4,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,232
Total Expenses
$3,583
Mortgage P&I
107%
$2,383
Property Taxes
20%
$451
Home Insurance
8%
$168
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0