Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.16% first-year return on $98,427 initial cash invested.
-12.16%
Cash On Cash
3.88%
Cap Rate
0.63
DSCR
$2,390
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $3,387 expenses = $997 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,427
Downpayment
20%
$93,740
Closing costs
1%
$4,687
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$3,387
Mortgage P&I
100%
$2,394
Property Taxes
10%
$233
Home Insurance
5%
$117
HOA
1%
$21
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0