Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.52% first-year return on $98,763 initial cash invested.
-11.52%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$2,792
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $3,740 expenses = $948 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,763
Downpayment
20%
$94,060
Closing costs
1%
$4,703
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,792
Total Expenses
$3,740
Mortgage P&I
85%
$2,379
Property Taxes
12%
$329
Home Insurance
6%
$172
HOA
5%
$133
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0