Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.16% first-year return on $99,435 initial cash invested.
-17.16%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$2,633
Rent
-$1,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,633
Total Expenses
$4,055
Mortgage P&I
89%
$2,345
Property Taxes
29%
$754
Home Insurance
6%
$166
HOA
4%
$105
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0