Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.34% first-year return on $98,490 initial cash invested.
-6.34%
Cash On Cash
5.08%
Cap Rate
0.84
DSCR
$3,084
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,490
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,084
Total Expenses
$3,604
Mortgage P&I
76%
$2,352
Property Taxes
7%
$208
Home Insurance
5%
$164
HOA
3%
$79
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0