Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.72% first-year return on $98,952 initial cash invested.
-15.72%
Cash On Cash
3.28%
Cap Rate
0.53
DSCR
$2,828
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $4,124 expenses = $1,296 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,952
Downpayment
20%
$94,240
Closing costs
1%
$4,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,828
Total Expenses
$4,124
Mortgage P&I
86%
$2,442
Property Taxes
28%
$786
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0