Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.44% first-year return on $96,537 initial cash invested.
-10.44%
Cash On Cash
4.93%
Cap Rate
0.74
DSCR
$3,531
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $4,371 expenses = $840 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,537
Downpayment
20%
$91,940
Closing costs
1%
$4,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,531
Total Expenses
$4,371
Mortgage P&I
72%
$2,552
Property Taxes
21%
$737
Home Insurance
5%
$163
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0