Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.62% first-year return on $98,973 initial cash invested.
-17.62%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$2,220
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $3,673 expenses = $1,453 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,973
Downpayment
20%
$94,260
Closing costs
1%
$4,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$3,673
Mortgage P&I
106%
$2,364
Property Taxes
25%
$561
Home Insurance
8%
$171
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0