Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.24% first-year return on $98,721 initial cash invested.
-7.24%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$3,036
Rent
-$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,036 income − $3,632 expenses = $596 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,036
Total Expenses
$3,632
Mortgage P&I
78%
$2,355
Property Taxes
10%
$310
Home Insurance
6%
$168
HOA
0%
$9
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0