Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.24% first-year return on $97,230 initial cash invested.
-13.24%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$2,835
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $3,908 expenses = $1,073 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,230
Downpayment
20%
$92,600
Closing costs
1%
$4,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,835
Total Expenses
$3,908
Mortgage P&I
83%
$2,364
Property Taxes
23%
$642
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0