Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.71% first-year return on $97,272 initial cash invested.
-20.71%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$2,505
Rent
-$1,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $4,184 expenses = $1,679 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,505
Total Expenses
$4,184
Mortgage P&I
91%
$2,281
Property Taxes
41%
$1,024
Home Insurance
7%
$164
HOA
3%
$65
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0