Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.87% first-year return on $98,427 initial cash invested.
-15.87%
Cash On Cash
3.53%
Cap Rate
0.54
DSCR
$2,406
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $3,708 expenses = $1,302 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,427
Downpayment
20%
$93,740
Closing costs
1%
$4,687
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,406
Total Expenses
$3,708
Mortgage P&I
106%
$2,562
Property Taxes
15%
$353
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0