Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.47% first-year return on $99,078 initial cash invested.
-13.47%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$2,224
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $3,336 expenses = $1,112 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,078
Downpayment
20%
$94,360
Closing costs
1%
$4,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,224
Total Expenses
$3,336
Mortgage P&I
109%
$2,422
Property Taxes
7%
$161
Home Insurance
8%
$170
HOA
0%
$6
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0