Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.05% first-year return on $98,637 initial cash invested.
-20.05%
Cash On Cash
2.7%
Cap Rate
0.41
DSCR
$1,993
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $3,641 expenses = $1,648 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,637
Downpayment
20%
$93,940
Closing costs
1%
$4,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,993
Total Expenses
$3,641
Mortgage P&I
131%
$2,605
Property Taxes
17%
$334
Home Insurance
9%
$175
HOA
0%
$8
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0