Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.84% first-year return on $99,036 initial cash invested.
-9.84%
Cash On Cash
4.13%
Cap Rate
0.71
DSCR
$2,703
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,036
Downpayment
20%
$94,320
Closing costs
1%
$4,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,703
Total Expenses
$3,515
Mortgage P&I
85%
$2,302
Property Taxes
14%
$375
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0