Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.06% first-year return on $99,288 initial cash invested.
-10.06%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$2,402
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $3,234 expenses = $832 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,288
Downpayment
20%
$94,560
Closing costs
1%
$4,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,402
Total Expenses
$3,234
Mortgage P&I
98%
$2,348
Property Taxes
4%
$94
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0