Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.43% first-year return on $99,183 initial cash invested.
-17.43%
Cash On Cash
3.25%
Cap Rate
0.49
DSCR
$2,641
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,641 income − $4,082 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,183
Downpayment
20%
$94,460
Closing costs
1%
$4,723
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,641
Total Expenses
$4,082
Mortgage P&I
98%
$2,590
Property Taxes
18%
$480
Home Insurance
6%
$166
HOA
6%
$160
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0