Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.93% first-year return on $97,860 initial cash invested.
-16.93%
Cash On Cash
2.93%
Cap Rate
0.47
DSCR
$2,346
Rent
-$1,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,346 income − $3,727 expenses = $1,381 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,860
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,346
Total Expenses
$3,727
Mortgage P&I
102%
$2,402
Property Taxes
22%
$523
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0