Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.97% first-year return on $99,582 initial cash invested.
-13.97%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$2,573
Rent
-$1,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,582
Downpayment
20%
$94,840
Closing costs
1%
$4,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,573
Total Expenses
$3,732
Mortgage P&I
92%
$2,362
Property Taxes
19%
$484
Home Insurance
8%
$217
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0