Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.35% first-year return on $97,377 initial cash invested.
-11.35%
Cash On Cash
4.14%
Cap Rate
0.68
DSCR
$3,033
Rent
-$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $3,954 expenses = $921 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,377
Downpayment
20%
$92,740
Closing costs
1%
$4,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,033
Total Expenses
$3,954
Mortgage P&I
78%
$2,367
Property Taxes
21%
$640
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0