Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.4% first-year return on $98,301 initial cash invested.
-10.4%
Cash On Cash
4.07%
Cap Rate
0.7
DSCR
$3,181
Rent
-$852
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
$98,301
Downpayment
20%
$93,620
Closing costs
1%
$4,681
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,181
Total Expenses
$4,033
Mortgage P&I
72%
$2,280
Property Taxes
23%
$734
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0