Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.16% first-year return on $98,690 initial cash invested.
-12.16%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$2,357
Rent
-$1,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,690
Downpayment
20%
$93,990
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,357
Total Expenses
$3,357
Mortgage P&I
101%
$2,376
Property Taxes
7%
$161
Home Insurance
7%
$164
HOA
2%
$43
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0