Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.44% first-year return on $97,986 initial cash invested.
-8.44%
Cash On Cash
4.62%
Cap Rate
0.77
DSCR
$3,166
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $3,855 expenses = $689 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,986
Downpayment
20%
$93,320
Closing costs
1%
$4,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,166
Total Expenses
$3,855
Mortgage P&I
74%
$2,329
Property Taxes
16%
$519
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0