Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.33% first-year return on $99,204 initial cash invested.
-0.33%
Cash On Cash
6.4%
Cap Rate
1.08
DSCR
$4,383
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,204
Downpayment
20%
$94,480
Closing costs
1%
$4,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,383
Total Expenses
$4,410
Mortgage P&I
53%
$2,326
Property Taxes
11%
$473
Home Insurance
4%
$172
HOA
7%
$300
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0