Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.54% first-year return on $98,700 initial cash invested.
-13.54%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$2,132
Rent
-$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $3,246 expenses = $1,114 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,700
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,132
Total Expenses
$3,246
Mortgage P&I
113%
$2,400
Property Taxes
6%
$127
Home Insurance
8%
$164
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0