Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.55% first-year return on $96,684 initial cash invested.
-12.55%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$2,215
Rent
-$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $3,226 expenses = $1,011 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,684
Downpayment
20%
$92,080
Closing costs
1%
$4,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,215
Total Expenses
$3,226
Mortgage P&I
106%
$2,352
Property Taxes
6%
$129
Home Insurance
8%
$168
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0