Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.13% first-year return on $98,679 initial cash invested.
-18.13%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$2,574
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,679
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,574
Total Expenses
$4,065
Mortgage P&I
89%
$2,287
Property Taxes
36%
$921
Home Insurance
6%
$158
HOA
1%
$30
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0