Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.89% first-year return on $98,343 initial cash invested.
-13.89%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$2,463
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $3,601 expenses = $1,138 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,343
Downpayment
20%
$93,660
Closing costs
1%
$4,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,463
Total Expenses
$3,601
Mortgage P&I
94%
$2,321
Property Taxes
19%
$472
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0