Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.23% first-year return on $98,595 initial cash invested.
-5.23%
Cash On Cash
5.27%
Cap Rate
0.89
DSCR
$3,454
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,454 income − $3,884 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,595
Downpayment
20%
$93,900
Closing costs
1%
$4,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,454
Total Expenses
$3,884
Mortgage P&I
67%
$2,319
Property Taxes
14%
$501
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0