Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.45% first-year return on $99,351 initial cash invested.
-16.45%
Cash On Cash
3.23%
Cap Rate
0.51
DSCR
$2,253
Rent
-$1,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $3,615 expenses = $1,362 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,351
Downpayment
20%
$94,620
Closing costs
1%
$4,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,253
Total Expenses
$3,615
Mortgage P&I
112%
$2,524
Property Taxes
15%
$337
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0