Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.54% first-year return on $99,288 initial cash invested.
-11.54%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$2,494
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,494 income − $3,449 expenses = $955 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,288
Downpayment
20%
$94,560
Closing costs
1%
$4,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,494
Total Expenses
$3,449
Mortgage P&I
96%
$2,385
Property Taxes
10%
$261
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0