Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.51% first-year return on $98,511 initial cash invested.
-15.51%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$1,895
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,895 income − $3,168 expenses = $1,273 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,511
Downpayment
20%
$93,820
Closing costs
1%
$4,691
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,895
Total Expenses
$3,168
Mortgage P&I
123%
$2,339
Property Taxes
7%
$142
Home Insurance
9%
$172
HOA
1%
$21
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0