Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.97% first-year return on $99,540 initial cash invested.
-5.97%
Cash On Cash
5.16%
Cap Rate
0.85
DSCR
$2,789
Rent
-$495
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,540
Downpayment
20%
$94,800
Closing costs
1%
$4,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,789
Total Expenses
$3,284
Mortgage P&I
86%
$2,393
Property Taxes
0%
$1
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0