Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.23% first-year return on $98,154 initial cash invested.
-13.23%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$2,559
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,154
Downpayment
20%
$93,480
Closing costs
1%
$4,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,559
Total Expenses
$3,641
Mortgage P&I
92%
$2,359
Property Taxes
18%
$450
Home Insurance
6%
$164
HOA
0%
$2
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0