Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.07% first-year return on $98,574 initial cash invested.
-15.07%
Cash On Cash
3.81%
Cap Rate
0.57
DSCR
$2,624
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $3,862 expenses = $1,238 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,574
Downpayment
20%
$93,880
Closing costs
1%
$4,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,624
Total Expenses
$3,862
Mortgage P&I
99%
$2,598
Property Taxes
9%
$245
Home Insurance
6%
$166
HOA
7%
$172
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0