Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.04% first-year return on $97,104 initial cash invested.
-11.04%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$2,488
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $3,381 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,104
Downpayment
20%
$92,480
Closing costs
1%
$4,624
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,488
Total Expenses
$3,381
Mortgage P&I
93%
$2,306
Property Taxes
11%
$265
Home Insurance
7%
$164
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0