Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.88% first-year return on $96,705 initial cash invested.
-12.88%
Cash On Cash
3.4%
Cap Rate
0.59
DSCR
$2,592
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,705
Downpayment
20%
$92,100
Closing costs
1%
$4,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,592
Total Expenses
$3,630
Mortgage P&I
85%
$2,213
Property Taxes
14%
$365
Home Insurance
6%
$163
HOA
8%
$214
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0