Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.18% first-year return on $99,876 initial cash invested.
-9.18%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$3,134
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $3,898 expenses = $764 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,134
Total Expenses
$3,898
Mortgage P&I
76%
$2,370
Property Taxes
18%
$563
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0