Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.09% first-year return on $98,007 initial cash invested.
-16.09%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$1,874
Rent
-$1,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,874 income − $3,188 expenses = $1,314 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,007
Downpayment
20%
$93,340
Closing costs
1%
$4,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,874
Total Expenses
$3,188
Mortgage P&I
125%
$2,334
Property Taxes
10%
$196
Home Insurance
9%
$171
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0