Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $98,847 initial cash invested.
-15.58%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$2,719
Rent
-$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,847
Downpayment
20%
$94,140
Closing costs
1%
$4,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,719
Total Expenses
$4,002
Mortgage P&I
85%
$2,321
Property Taxes
15%
$406
Home Insurance
6%
$166
HOA
15%
$402
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0