Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.83% first-year return on $97,839 initial cash invested.
-17.83%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$2,418
Rent
-$1,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,839
Downpayment
20%
$93,180
Closing costs
1%
$4,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,418
Total Expenses
$3,872
Mortgage P&I
95%
$2,286
Property Taxes
32%
$764
Home Insurance
7%
$166
HOA
1%
$27
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0