Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.71% first-year return on $99,351 initial cash invested.
-12.71%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$2,333
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,333 income − $3,385 expenses = $1,052 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,351
Downpayment
20%
$94,620
Closing costs
1%
$4,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,333
Total Expenses
$3,385
Mortgage P&I
103%
$2,397
Property Taxes
9%
$208
Home Insurance
7%
$173
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0