Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.21% first-year return on $98,364 initial cash invested.
-13.21%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$2,215
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $3,298 expenses = $1,083 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,364
Downpayment
20%
$93,680
Closing costs
1%
$4,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,215
Total Expenses
$3,298
Mortgage P&I
106%
$2,338
Property Taxes
9%
$208
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0