Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.66% first-year return on $98,490 initial cash invested.
-16.66%
Cash On Cash
2.97%
Cap Rate
0.48
DSCR
$1,832
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,832 income − $3,199 expenses = $1,367 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,832
Total Expenses
$3,199
Mortgage P&I
133%
$2,436
Property Taxes
7%
$122
Home Insurance
9%
$164
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0