Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.82% first-year return on $97,251 initial cash invested.
-12.82%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$2,561
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,561 income − $3,600 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,251
Downpayment
20%
$92,620
Closing costs
1%
$4,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,561
Total Expenses
$3,600
Mortgage P&I
93%
$2,377
Property Taxes
11%
$289
Home Insurance
6%
$164
HOA
4%
$104
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0