Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.44% first-year return on $96,894 initial cash invested.
-13.44%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$2,173
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $3,258 expenses = $1,085 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,894
Downpayment
20%
$92,280
Closing costs
1%
$4,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,173
Total Expenses
$3,258
Mortgage P&I
107%
$2,332
Property Taxes
7%
$157
Home Insurance
8%
$164
HOA
2%
$40
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0