Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.18% first-year return on $96,600 initial cash invested.
-13.18%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$2,989
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,989 income − $4,050 expenses = $1,061 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,600
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,989
Total Expenses
$4,050
Mortgage P&I
76%
$2,284
Property Taxes
23%
$674
Home Insurance
5%
$161
HOA
5%
$155
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0