Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.97% first-year return on $97,944 initial cash invested.
-10.97%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$2,565
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $3,460 expenses = $895 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,944
Downpayment
20%
$93,280
Closing costs
1%
$4,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,565
Total Expenses
$3,460
Mortgage P&I
92%
$2,348
Property Taxes
11%
$282
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0