Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.99% first-year return on $98,007 initial cash invested.
-9.99%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$2,782
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $3,598 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,007
Downpayment
20%
$93,340
Closing costs
1%
$4,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,782
Total Expenses
$3,598
Mortgage P&I
84%
$2,345
Property Taxes
14%
$390
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0