Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.46% first-year return on $98,721 initial cash invested.
-12.46%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$2,751
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $3,776 expenses = $1,025 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,721
Downpayment
20%
$94,020
Closing costs
1%
$4,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,751
Total Expenses
$3,776
Mortgage P&I
87%
$2,398
Property Taxes
18%
$496
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0