Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.45% first-year return on $98,700 initial cash invested.
-11.45%
Cash On Cash
3.72%
Cap Rate
0.64
DSCR
$2,250
Rent
-$942
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
$2,250
Total Expenses
$3,192
Mortgage P&I
102%
$2,288
Property Taxes
7%
$152
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0