Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.67% first-year return on $96,957 initial cash invested.
-2.67%
Cash On Cash
5.91%
Cap Rate
0.99
DSCR
$3,737
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,737 income − $3,953 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,957
Downpayment
20%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,737
Total Expenses
$3,953
Mortgage P&I
62%
$2,302
Property Taxes
14%
$515
Home Insurance
4%
$164
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0