Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.55% first-year return on $99,225 initial cash invested.
-15.55%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$2,743
Rent
-$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,743 income − $4,029 expenses = $1,286 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,225
Downpayment
20%
$94,500
Closing costs
1%
$4,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,743
Total Expenses
$4,029
Mortgage P&I
86%
$2,355
Property Taxes
21%
$588
Home Insurance
6%
$166
HOA
8%
$207
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0