Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.26% first-year return on $97,881 initial cash invested.
-5.26%
Cash On Cash
5.13%
Cap Rate
0.88
DSCR
$3,261
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,881
Downpayment
20%
$93,220
Closing costs
1%
$4,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,261
Total Expenses
$3,690
Mortgage P&I
69%
$2,259
Property Taxes
13%
$419
Home Insurance
5%
$164
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0