Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.96% first-year return on $98,049 initial cash invested.
-9.96%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$3,320
Rent
-$814
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
6.1%
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
$3,320
Total Expenses
$4,134
Mortgage P&I
68%
$2,257
Property Taxes
24%
$781
Home Insurance
5%
$168
HOA
2%
$65
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0