Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.83% first-year return on $98,259 initial cash invested.
-14.83%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$2,416
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $3,630 expenses = $1,214 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,259
Downpayment
20%
$93,580
Closing costs
1%
$4,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,416
Total Expenses
$3,630
Mortgage P&I
97%
$2,340
Property Taxes
19%
$463
Home Insurance
8%
$198
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0