Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.01% first-year return on $98,784 initial cash invested.
-15.01%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$2,679
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,679 income − $3,915 expenses = $1,236 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,784
Downpayment
20%
$94,080
Closing costs
1%
$4,704
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,679
Total Expenses
$3,915
Mortgage P&I
89%
$2,394
Property Taxes
24%
$652
Home Insurance
6%
$172
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0