Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.8% first-year return on $96,600 initial cash invested.
-13.8%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$3,093
Rent
-$1,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $4,204 expenses = $1,111 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,600
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,093
Total Expenses
$4,204
Mortgage P&I
74%
$2,291
Property Taxes
23%
$719
Home Insurance
5%
$166
HOA
7%
$223
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0