Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.51% first-year return on $97,293 initial cash invested.
-5.51%
Cash On Cash
5.03%
Cap Rate
0.86
DSCR
$2,767
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,767
Total Expenses
$3,214
Mortgage P&I
81%
$2,252
Property Taxes
3%
$73
Home Insurance
6%
$170
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0