Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.75% first-year return on $98,070 initial cash invested.
-8.75%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$2,808
Rent
-$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $3,523 expenses = $715 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,070
Downpayment
20%
$93,400
Closing costs
1%
$4,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,808
Total Expenses
$3,523
Mortgage P&I
83%
$2,331
Property Taxes
9%
$262
Home Insurance
6%
$168
HOA
1%
$33
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0