Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.45% first-year return on $98,028 initial cash invested.
-10.45%
Cash On Cash
4.91%
Cap Rate
0.73
DSCR
$3,220
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $4,074 expenses = $854 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,028
Downpayment
20%
$93,360
Closing costs
1%
$4,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,220
Total Expenses
$4,074
Mortgage P&I
81%
$2,602
Property Taxes
15%
$495
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0