Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $98,847 initial cash invested.
-13.15%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$2,356
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $3,439 expenses = $1,083 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,847
Downpayment
20%
$94,140
Closing costs
1%
$4,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,356
Total Expenses
$3,439
Mortgage P&I
100%
$2,347
Property Taxes
13%
$308
Home Insurance
7%
$171
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0