Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.01% first-year return on $96,600 initial cash invested.
-19.01%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$1,526
Rent
-$1,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,526 income − $3,056 expenses = $1,530 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,600
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,526
Total Expenses
$3,056
Mortgage P&I
150%
$2,296
Property Taxes
13%
$202
Home Insurance
11%
$161
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0