Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.42% first-year return on $98,679 initial cash invested.
-19.42%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$1,373
Rent
-$1,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,373 income − $2,970 expenses = $1,597 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,373
Total Expenses
$2,970
Mortgage P&I
171%
$2,354
Property Taxes
7%
$95
Home Insurance
12%
$164
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0