Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.29% first-year return on $98,700 initial cash invested.
-16.29%
Cash On Cash
3.17%
Cap Rate
0.51
DSCR
$2,586
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $3,926 expenses = $1,340 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,700
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,586
Total Expenses
$3,926
Mortgage P&I
95%
$2,454
Property Taxes
25%
$636
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0