Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.27% first-year return on $96,726 initial cash invested.
-12.27%
Cash On Cash
4.26%
Cap Rate
0.66
DSCR
$2,587
Rent
-$989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,587 income − $3,576 expenses = $989 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,726
Downpayment
20%
$92,120
Closing costs
1%
$4,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,587
Total Expenses
$3,576
Mortgage P&I
96%
$2,494
Property Taxes
10%
$246
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0