Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.85% first-year return on $98,070 initial cash invested.
-12.85%
Cash On Cash
4.37%
Cap Rate
0.65
DSCR
$2,911
Rent
-$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,911 income − $3,961 expenses = $1,050 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,070
Downpayment
20%
$93,400
Closing costs
1%
$4,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,911
Total Expenses
$3,961
Mortgage P&I
89%
$2,604
Property Taxes
14%
$399
Home Insurance
6%
$165
HOA
1%
$35
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0