Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.97% first-year return on $97,356 initial cash invested.
-15.97%
Cash On Cash
2.7%
Cap Rate
0.47
DSCR
$2,262
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,356
Downpayment
20%
$92,720
Closing costs
1%
$4,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,262
Total Expenses
$3,558
Mortgage P&I
99%
$2,228
Property Taxes
25%
$572
Home Insurance
8%
$170
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0