Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.56% first-year return on $98,952 initial cash invested.
-12.56%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$2,607
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $3,643 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,952
Downpayment
20%
$94,240
Closing costs
1%
$4,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,607
Total Expenses
$3,643
Mortgage P&I
90%
$2,352
Property Taxes
17%
$446
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0