Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.08% first-year return on $99,414 initial cash invested.
-12.08%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$2,714
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,714 income − $3,715 expenses = $1,001 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,414
Downpayment
20%
$94,680
Closing costs
1%
$4,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,714
Total Expenses
$3,715
Mortgage P&I
87%
$2,363
Property Taxes
17%
$471
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0