Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.95% first-year return on $99,036 initial cash invested.
-14.95%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$1,997
Rent
-$1,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,997 income − $3,231 expenses = $1,234 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,036
Downpayment
20%
$94,320
Closing costs
1%
$4,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,997
Total Expenses
$3,231
Mortgage P&I
119%
$2,379
Property Taxes
8%
$159
Home Insurance
9%
$173
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0