Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.52% first-year return on $98,049 initial cash invested.
-13.52%
Cash On Cash
4.14%
Cap Rate
0.62
DSCR
$2,554
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $3,659 expenses = $1,105 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,049
Downpayment
20%
$93,380
Closing costs
1%
$4,669
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,554
Total Expenses
$3,659
Mortgage P&I
101%
$2,587
Property Taxes
10%
$245
Home Insurance
6%
$163
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0