Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.32% first-year return on $98,490 initial cash invested.
-15.32%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$1,902
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,490
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,902
Total Expenses
$3,159
Mortgage P&I
121%
$2,294
Property Taxes
11%
$207
Home Insurance
9%
$164
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0