Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.5% first-year return on $97,293 initial cash invested.
-15.5%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$2,141
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $3,398 expenses = $1,257 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,293
Downpayment
20%
$92,660
Closing costs
1%
$4,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,141
Total Expenses
$3,398
Mortgage P&I
111%
$2,373
Property Taxes
14%
$301
Home Insurance
8%
$168
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0