Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.58% first-year return on $99,435 initial cash invested.
-30.58%
Cash On Cash
0.49%
Cap Rate
0.07
DSCR
$1,870
Rent
-$2,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $4,404 expenses = $2,534 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,435
Downpayment
20%
$94,700
Closing costs
1%
$4,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$4,404
Mortgage P&I
141%
$2,635
Property Taxes
54%
$1,002
Home Insurance
15%
$280
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0