Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.78% first-year return on $99,099 initial cash invested.
-15.78%
Cash On Cash
3.37%
Cap Rate
0.53
DSCR
$2,425
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $3,728 expenses = $1,303 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,099
Downpayment
20%
$94,380
Closing costs
1%
$4,719
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,425
Total Expenses
$3,728
Mortgage P&I
103%
$2,509
Property Taxes
17%
$414
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0