Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.58% first-year return on $99,015 initial cash invested.
-12.58%
Cash On Cash
3.86%
Cap Rate
0.62
DSCR
$2,423
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,423 income − $3,461 expenses = $1,038 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,015
Downpayment
20%
$94,300
Closing costs
1%
$4,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,423
Total Expenses
$3,461
Mortgage P&I
100%
$2,434
Property Taxes
9%
$228
Home Insurance
7%
$170
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0