Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.42% first-year return on $98,490 initial cash invested.
-12.42%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$2,318
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $3,337 expenses = $1,019 out of pocket
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
$2,318
Total Expenses
$3,337
Mortgage P&I
102%
$2,356
Property Taxes
9%
$214
Home Insurance
7%
$164
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0