Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.61% first-year return on $98,175 initial cash invested.
-9.61%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$2,874
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $3,660 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,874
Total Expenses
$3,660
Mortgage P&I
83%
$2,393
Property Taxes
13%
$366
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0