Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.93% first-year return on $96,579 initial cash invested.
-9.93%
Cash On Cash
5.05%
Cap Rate
0.75
DSCR
$2,934
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $3,733 expenses = $799 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,579
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,934
Total Expenses
$3,733
Mortgage P&I
88%
$2,586
Property Taxes
7%
$195
Home Insurance
6%
$189
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0