Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.11% first-year return on $98,343 initial cash invested.
-15.11%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$2,284
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $3,522 expenses = $1,238 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,343
Downpayment
20%
$93,660
Closing costs
1%
$4,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,284
Total Expenses
$3,522
Mortgage P&I
101%
$2,304
Property Taxes
19%
$423
Home Insurance
7%
$164
HOA
2%
$38
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0