Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.14% first-year return on $98,700 initial cash invested.
-23.14%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$1,212
Rent
-$1,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,212 income − $3,115 expenses = $1,903 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,700
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,212
Total Expenses
$3,115
Mortgage P&I
194%
$2,346
Property Taxes
17%
$204
Home Insurance
14%
$164
HOA
7%
$85
Property Management
10%
$121
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0