Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.86% first-year return on $97,020 initial cash invested.
-9.86%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$2,665
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $3,462 expenses = $797 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,020
Downpayment
20%
$92,400
Closing costs
1%
$4,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,665
Total Expenses
$3,462
Mortgage P&I
88%
$2,344
Property Taxes
10%
$276
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0