Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.59% first-year return on $98,952 initial cash invested.
-18.59%
Cash On Cash
2.9%
Cap Rate
0.44
DSCR
$2,215
Rent
-$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $3,748 expenses = $1,533 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,215
Total Expenses
$3,748
Mortgage P&I
116%
$2,559
Property Taxes
20%
$437
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0