Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.6% first-year return on $97,314 initial cash invested.
-15.6%
Cash On Cash
2.81%
Cap Rate
0.49
DSCR
$2,428
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,314
Downpayment
20%
$92,680
Closing costs
1%
$4,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,428
Total Expenses
$3,693
Mortgage P&I
92%
$2,230
Property Taxes
19%
$461
Home Insurance
7%
$166
HOA
8%
$205
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0