Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.41% first-year return on $98,238 initial cash invested.
-10.41%
Cash On Cash
4.3%
Cap Rate
0.7
DSCR
$2,487
Rent
-$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $3,339 expenses = $852 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,238
Downpayment
20%
$93,560
Closing costs
1%
$4,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,487
Total Expenses
$3,339
Mortgage P&I
97%
$2,405
Property Taxes
5%
$117
Home Insurance
7%
$171
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0