Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.43% first-year return on $99,288 initial cash invested.
-22.43%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$1,240
Rent
-$1,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,288
Downpayment
20%
$94,560
Closing costs
1%
$4,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,240
Total Expenses
$3,096
Mortgage P&I
186%
$2,310
Property Taxes
24%
$294
Home Insurance
14%
$170
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0