Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.13% first-year return on $99,162 initial cash invested.
-16.13%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$2,645
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $3,978 expenses = $1,333 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,162
Downpayment
20%
$94,440
Closing costs
1%
$4,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,645
Total Expenses
$3,978
Mortgage P&I
89%
$2,341
Property Taxes
30%
$784
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0