Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.48% first-year return on $98,238 initial cash invested.
-9.48%
Cash On Cash
4.54%
Cap Rate
0.74
DSCR
$3,130
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $3,906 expenses = $776 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,238
Downpayment
20%
$93,560
Closing costs
1%
$4,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,130
Total Expenses
$3,906
Mortgage P&I
76%
$2,389
Property Taxes
17%
$529
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0