Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.15% first-year return on $98,091 initial cash invested.
-5.15%
Cash On Cash
6.19%
Cap Rate
0.91
DSCR
$3,945
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $4,366 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,091
Downpayment
20%
$93,420
Closing costs
1%
$4,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,945
Total Expenses
$4,366
Mortgage P&I
67%
$2,635
Property Taxes
13%
$514
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0