Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.27% first-year return on $98,700 initial cash invested.
-2.27%
Cash On Cash
5.98%
Cap Rate
0.99
DSCR
$3,505
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,505 income − $3,692 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,505
Total Expenses
$3,692
Mortgage P&I
67%
$2,356
Property Taxes
5%
$191
Home Insurance
6%
$206
HOA
1%
$29
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0