Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.73% first-year return on $97,272 initial cash invested.
-1.73%
Cash On Cash
6.28%
Cap Rate
1.02
DSCR
$3,698
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,698 income − $3,838 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,272
Downpayment
20%
$92,640
Closing costs
1%
$4,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,698
Total Expenses
$3,838
Mortgage P&I
64%
$2,378
Property Taxes
9%
$349
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0