Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.81% first-year return on $98,049 initial cash invested.
-15.81%
Cash On Cash
3.16%
Cap Rate
0.51
DSCR
$2,632
Rent
-$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $3,924 expenses = $1,292 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,049
Downpayment
20%
$93,380
Closing costs
1%
$4,669
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,632
Total Expenses
$3,924
Mortgage P&I
91%
$2,391
Property Taxes
26%
$685
Home Insurance
6%
$163
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0