Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.15% first-year return on $96,495 initial cash invested.
-3.15%
Cash On Cash
5.6%
Cap Rate
0.96
DSCR
$3,094
Rent
-$253
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,495
Downpayment
20%
$91,900
Closing costs
1%
$4,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,094
Total Expenses
$3,347
Mortgage P&I
72%
$2,241
Property Taxes
5%
$140
Home Insurance
5%
$161
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0