Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.72% first-year return on $98,175 initial cash invested.
-14.72%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$2,392
Rent
-$1,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $3,596 expenses = $1,204 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,175
Downpayment
20%
$93,500
Closing costs
1%
$4,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,392
Total Expenses
$3,596
Mortgage P&I
98%
$2,350
Property Taxes
19%
$448
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0