Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.51% first-year return on $96,705 initial cash invested.
-9.51%
Cash On Cash
4.11%
Cap Rate
0.71
DSCR
$2,340
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,705
Downpayment
20%
$92,100
Closing costs
1%
$4,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$3,106
Mortgage P&I
95%
$2,225
Property Taxes
5%
$112
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0