Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.3% first-year return on $99,057 initial cash invested.
-12.3%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$2,645
Rent
-$1,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $3,660 expenses = $1,015 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,057
Downpayment
20%
$94,340
Closing costs
1%
$4,717
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,645
Total Expenses
$3,660
Mortgage P&I
90%
$2,373
Property Taxes
16%
$436
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0