Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.19% first-year return on $99,309 initial cash invested.
-19.19%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$1,827
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $3,415 expenses = $1,588 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,309
Downpayment
20%
$94,580
Closing costs
1%
$4,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,827
Total Expenses
$3,415
Mortgage P&I
132%
$2,412
Property Taxes
20%
$357
Home Insurance
9%
$171
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0