Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.36% first-year return on $98,490 initial cash invested.
-20.36%
Cash On Cash
2.04%
Cap Rate
0.33
DSCR
$1,244
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,244 income − $2,915 expenses = $1,671 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,490
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,244
Total Expenses
$2,915
Mortgage P&I
194%
$2,408
Property Taxes
2%
$20
Home Insurance
13%
$164
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0