Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.11% first-year return on $98,763 initial cash invested.
-3.11%
Cash On Cash
5.66%
Cap Rate
0.97
DSCR
$3,699
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $3,955 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,763
Downpayment
20%
$94,060
Closing costs
1%
$4,703
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,699
Total Expenses
$3,955
Mortgage P&I
62%
$2,288
Property Taxes
15%
$539
Home Insurance
4%
$166
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0