Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.61% first-year return on $96,999 initial cash invested.
-10.61%
Cash On Cash
4.22%
Cap Rate
0.69
DSCR
$2,357
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,357 income − $3,215 expenses = $858 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,999
Downpayment
20%
$92,380
Closing costs
1%
$4,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,357
Total Expenses
$3,215
Mortgage P&I
100%
$2,364
Property Taxes
3%
$74
Home Insurance
7%
$164
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0