Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.14% first-year return on $96,663 initial cash invested.
-11.14%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$2,732
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,663
Downpayment
20%
$92,060
Closing costs
1%
$4,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,732
Total Expenses
$3,629
Mortgage P&I
83%
$2,257
Property Taxes
13%
$351
Home Insurance
6%
$154
HOA
6%
$156
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0