Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.41% first-year return on $98,427 initial cash invested.
-18.41%
Cash On Cash
3.11%
Cap Rate
0.47
DSCR
$2,600
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $4,110 expenses = $1,510 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,427
Downpayment
20%
$93,740
Closing costs
1%
$4,687
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$4,110
Mortgage P&I
100%
$2,595
Property Taxes
26%
$678
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0