Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.11% first-year return on $98,175 initial cash invested.
-25.11%
Cash On Cash
1.31%
Cap Rate
0.2
DSCR
$1,324
Rent
-$2,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,324 income − $3,378 expenses = $2,054 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,324
Total Expenses
$3,378
Mortgage P&I
189%
$2,498
Property Taxes
28%
$374
Home Insurance
12%
$163
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0