Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.01% first-year return on $98,679 initial cash invested.
-21.01%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$1,735
Rent
-$1,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,735 income − $3,463 expenses = $1,728 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,679
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,735
Total Expenses
$3,463
Mortgage P&I
135%
$2,343
Property Taxes
28%
$487
Home Insurance
9%
$164
HOA
1%
$17
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0