Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.6% first-year return on $98,721 initial cash invested.
-6.6%
Cash On Cash
4.94%
Cap Rate
0.84
DSCR
$3,234
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $3,777 expenses = $543 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,234
Total Expenses
$3,777
Mortgage P&I
72%
$2,316
Property Taxes
14%
$440
Home Insurance
6%
$180
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0