Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.79% first-year return on $98,154 initial cash invested.
-13.79%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$2,044
Rent
-$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,154
Downpayment
20%
$93,480
Closing costs
1%
$4,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,044
Total Expenses
$3,172
Mortgage P&I
114%
$2,337
Property Taxes
6%
$126
Home Insurance
8%
$170
HOA
0%
$8
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0