Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.61% first-year return on $99,393 initial cash invested.
-10.61%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$2,972
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $3,851 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,393
Downpayment
20%
$94,660
Closing costs
1%
$4,733
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,972
Total Expenses
$3,851
Mortgage P&I
79%
$2,339
Property Taxes
19%
$573
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0