Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.35% first-year return on $96,747 initial cash invested.
-17.35%
Cash On Cash
2.9%
Cap Rate
0.47
DSCR
$2,623
Rent
-$1,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $4,022 expenses = $1,399 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,747
Downpayment
20%
$92,140
Closing costs
1%
$4,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,623
Total Expenses
$4,022
Mortgage P&I
91%
$2,381
Property Taxes
23%
$610
Home Insurance
6%
$164
HOA
7%
$186
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0