Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.5% first-year return on $99,351 initial cash invested.
-17.5%
Cash On Cash
3.08%
Cap Rate
0.48
DSCR
$2,295
Rent
-$1,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $3,744 expenses = $1,449 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,351
Downpayment
20%
$94,620
Closing costs
1%
$4,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,295
Total Expenses
$3,744
Mortgage P&I
111%
$2,550
Property Taxes
19%
$428
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0