Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.37% first-year return on $98,994 initial cash invested.
-26.37%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,477
Rent
-$2,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,477 income − $3,652 expenses = $2,175 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,994
Downpayment
20%
$94,280
Closing costs
1%
$4,714
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,477
Total Expenses
$3,652
Mortgage P&I
156%
$2,309
Property Taxes
51%
$757
Home Insurance
14%
$201
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0