Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.17% first-year return on $98,175 initial cash invested.
-9.17%
Cash On Cash
4.2%
Cap Rate
0.72
DSCR
$2,566
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,175
Downpayment
20%
$93,500
Closing costs
1%
$4,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,566
Total Expenses
$3,316
Mortgage P&I
88%
$2,257
Property Taxes
9%
$226
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0