Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.05% first-year return on $98,587 initial cash invested.
-16.05%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$2,739
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $4,058 expenses = $1,319 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,587
Downpayment
20%
$93,891
Closing costs
1%
$4,695
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,739
Total Expenses
$4,058
Mortgage P&I
87%
$2,383
Property Taxes
21%
$579
Home Insurance
6%
$164
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301