Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.27% first-year return on $97,419 initial cash invested.
-6.27%
Cash On Cash
5.23%
Cap Rate
0.86
DSCR
$3,524
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,419
Downpayment
20%
$92,780
Closing costs
1%
$4,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,524
Total Expenses
$4,033
Mortgage P&I
67%
$2,356
Property Taxes
17%
$599
Home Insurance
5%
$163
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0