Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.96% first-year return on $97,944 initial cash invested.
-6.96%
Cash On Cash
4.82%
Cap Rate
0.82
DSCR
$3,317
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,944
Downpayment
20%
$93,280
Closing costs
1%
$4,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,317
Total Expenses
$3,885
Mortgage P&I
69%
$2,276
Property Taxes
18%
$583
Home Insurance
5%
$163
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0