Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.08% first-year return on $98,847 initial cash invested.
-12.08%
Cash On Cash
3.98%
Cap Rate
0.64
DSCR
$2,378
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $3,373 expenses = $995 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,378
Total Expenses
$3,373
Mortgage P&I
102%
$2,436
Property Taxes
6%
$151
Home Insurance
7%
$167
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0