Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.04% first-year return on $96,705 initial cash invested.
-13.04%
Cash On Cash
3.73%
Cap Rate
0.61
DSCR
$2,544
Rent
-$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $3,595 expenses = $1,051 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,705
Downpayment
20%
$92,100
Closing costs
1%
$4,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,544
Total Expenses
$3,595
Mortgage P&I
93%
$2,356
Property Taxes
15%
$389
Home Insurance
6%
$163
HOA
1%
$26
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0