Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.68% first-year return on $96,516 initial cash invested.
-10.68%
Cash On Cash
3.87%
Cap Rate
0.67
DSCR
$2,745
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,516
Downpayment
20%
$91,920
Closing costs
1%
$4,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,745
Total Expenses
$3,604
Mortgage P&I
80%
$2,206
Property Taxes
15%
$423
Home Insurance
7%
$187
HOA
3%
$75
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0