Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.37% first-year return on $98,091 initial cash invested.
-24.37%
Cash On Cash
1.87%
Cap Rate
0.28
DSCR
$2,150
Rent
-$1,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $4,142 expenses = $1,992 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,091
Downpayment
20%
$93,420
Closing costs
1%
$4,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$4,142
Mortgage P&I
121%
$2,610
Property Taxes
37%
$804
Home Insurance
8%
$168
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0