Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.72% first-year return on $99,372 initial cash invested.
-9.72%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$2,478
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $3,283 expenses = $805 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,372
Downpayment
20%
$94,640
Closing costs
1%
$4,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,478
Total Expenses
$3,283
Mortgage P&I
94%
$2,326
Property Taxes
6%
$154
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0