Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.47% first-year return on $96,936 initial cash invested.
-5.47%
Cash On Cash
5.48%
Cap Rate
0.89
DSCR
$3,627
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,627 income − $4,069 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,936
Downpayment
20%
$92,320
Closing costs
1%
$4,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,627
Total Expenses
$4,069
Mortgage P&I
65%
$2,370
Property Taxes
16%
$590
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0