Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.9% first-year return on $98,700 initial cash invested.
-3.9%
Cash On Cash
5.44%
Cap Rate
0.93
DSCR
$3,258
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,258
Total Expenses
$3,579
Mortgage P&I
70%
$2,289
Property Taxes
8%
$275
Home Insurance
5%
$168
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0