Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.31% first-year return on $98,490 initial cash invested.
-8.31%
Cash On Cash
4.54%
Cap Rate
0.77
DSCR
$3,220
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $3,902 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,220
Total Expenses
$3,902
Mortgage P&I
71%
$2,295
Property Taxes
19%
$604
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0