Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.42% first-year return on $98,847 initial cash invested.
-22.42%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$1,682
Rent
-$1,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,682 income − $3,529 expenses = $1,847 out of pocket
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
$1,682
Total Expenses
$3,529
Mortgage P&I
139%
$2,334
Property Taxes
35%
$587
Home Insurance
10%
$171
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0