Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.04% first-year return on $96,957 initial cash invested.
-8.04%
Cash On Cash
4.57%
Cap Rate
0.78
DSCR
$3,293
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,957
Downpayment
20%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,293
Total Expenses
$3,943
Mortgage P&I
68%
$2,244
Property Taxes
21%
$681
Home Insurance
5%
$161
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0