Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.05% first-year return on $98,679 initial cash invested.
-12.05%
Cash On Cash
4.47%
Cap Rate
0.67
DSCR
$2,639
Rent
-$991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,639 income − $3,630 expenses = $991 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,679
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,639
Total Expenses
$3,630
Mortgage P&I
99%
$2,609
Property Taxes
6%
$165
Home Insurance
6%
$164
HOA
0%
$6
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0