Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.3% first-year return on $96,600 initial cash invested.
-25.3%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$1,727
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,727 income − $3,764 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,600
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,727
Total Expenses
$3,764
Mortgage P&I
133%
$2,304
Property Taxes
49%
$850
Home Insurance
9%
$161
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0