Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.35% first-year return on $98,469 initial cash invested.
-5.35%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$3,393
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $3,832 expenses = $439 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,469
Downpayment
20%
$93,780
Closing costs
1%
$4,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,393
Total Expenses
$3,832
Mortgage P&I
69%
$2,353
Property Taxes
13%
$430
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0