Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.62% first-year return on $98,322 initial cash invested.
-12.62%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$2,654
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,654 income − $3,688 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,322
Downpayment
20%
$93,640
Closing costs
1%
$4,682
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,654
Total Expenses
$3,688
Mortgage P&I
88%
$2,337
Property Taxes
19%
$495
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0