Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.8% first-year return on $97,272 initial cash invested.
-14.8%
Cash On Cash
3.67%
Cap Rate
0.57
DSCR
$2,321
Rent
-$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $3,521 expenses = $1,200 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,272
Downpayment
20%
$92,640
Closing costs
1%
$4,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,321
Total Expenses
$3,521
Mortgage P&I
108%
$2,501
Property Taxes
9%
$207
Home Insurance
7%
$166
HOA
2%
$44
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0