Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $98,343 initial cash invested.
-12.73%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$2,302
Rent
-$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,302 income − $3,345 expenses = $1,043 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,302
Total Expenses
$3,345
Mortgage P&I
105%
$2,424
Property Taxes
7%
$158
Home Insurance
7%
$165
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0