Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.39% first-year return on $98,490 initial cash invested.
-14.39%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$2,980
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $4,161 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,980
Total Expenses
$4,161
Mortgage P&I
80%
$2,388
Property Taxes
27%
$794
Home Insurance
6%
$164
HOA
1%
$40
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0