Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.55% first-year return on $98,280 initial cash invested.
-14.55%
Cash On Cash
3.14%
Cap Rate
0.54
DSCR
$2,662
Rent
-$1,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,280
Downpayment
20%
$93,600
Closing costs
1%
$4,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,662
Total Expenses
$3,854
Mortgage P&I
86%
$2,284
Property Taxes
25%
$674
Home Insurance
6%
$164
HOA
2%
$40
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0