Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.28% first-year return on $97,083 initial cash invested.
-17.28%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$2,148
Rent
-$1,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,148 income − $3,546 expenses = $1,398 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,083
Downpayment
20%
$92,460
Closing costs
1%
$4,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,148
Total Expenses
$3,546
Mortgage P&I
107%
$2,303
Property Taxes
24%
$519
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0