Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.36% first-year return on $98,448 initial cash invested.
-18.36%
Cash On Cash
2.85%
Cap Rate
0.44
DSCR
$2,267
Rent
-$1,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $3,773 expenses = $1,506 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,448
Downpayment
20%
$93,760
Closing costs
1%
$4,688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,267
Total Expenses
$3,773
Mortgage P&I
111%
$2,505
Property Taxes
12%
$264
Home Insurance
7%
$165
HOA
11%
$250
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0