Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.76% first-year return on $98,049 initial cash invested.
-27.76%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,021
Rent
-$2,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,021 income − $3,289 expenses = $2,268 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,049
Downpayment
20%
$93,380
Closing costs
1%
$4,669
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,021
Total Expenses
$3,289
Mortgage P&I
238%
$2,425
Property Taxes
42%
$424
Home Insurance
17%
$175
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0