Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.76% first-year return on $98,217 initial cash invested.
-12.76%
Cash On Cash
4.11%
Cap Rate
0.64
DSCR
$2,711
Rent
-$1,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,711 income − $3,755 expenses = $1,044 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,217
Downpayment
20%
$93,540
Closing costs
1%
$4,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,711
Total Expenses
$3,755
Mortgage P&I
93%
$2,511
Property Taxes
12%
$330
Home Insurance
7%
$203
HOA
0%
$5
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0