Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.81% first-year return on $96,747 initial cash invested.
-16.81%
Cash On Cash
3.43%
Cap Rate
0.52
DSCR
$2,448
Rent
-$1,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $3,803 expenses = $1,355 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,747
Downpayment
20%
$92,140
Closing costs
1%
$4,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,448
Total Expenses
$3,803
Mortgage P&I
104%
$2,550
Property Taxes
16%
$396
Home Insurance
7%
$166
HOA
2%
$55
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0