Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.57% first-year return on $97,188 initial cash invested.
-14.57%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$2,670
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,670 income − $3,850 expenses = $1,180 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,188
Downpayment
20%
$92,560
Closing costs
1%
$4,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$3,850
Mortgage P&I
87%
$2,324
Property Taxes
25%
$670
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0