Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.52% first-year return on $98,133 initial cash invested.
-11.52%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$2,603
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,603 income − $3,545 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,133
Downpayment
20%
$93,460
Closing costs
1%
$4,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,603
Total Expenses
$3,545
Mortgage P&I
92%
$2,386
Property Taxes
12%
$319
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0