Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.25% first-year return on $97,482 initial cash invested.
-12.25%
Cash On Cash
3.68%
Cap Rate
0.62
DSCR
$2,470
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,482
Downpayment
20%
$92,840
Closing costs
1%
$4,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$3,465
Mortgage P&I
93%
$2,295
Property Taxes
15%
$364
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0