Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.84% first-year return on $98,091 initial cash invested.
-13.84%
Cash On Cash
4.03%
Cap Rate
0.61
DSCR
$2,766
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $3,897 expenses = $1,131 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,091
Downpayment
20%
$93,420
Closing costs
1%
$4,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,766
Total Expenses
$3,897
Mortgage P&I
93%
$2,560
Property Taxes
16%
$454
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0