Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.25% first-year return on $97,356 initial cash invested.
-11.25%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$2,605
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,605 income − $3,518 expenses = $913 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,356
Downpayment
20%
$92,720
Closing costs
1%
$4,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,605
Total Expenses
$3,518
Mortgage P&I
91%
$2,364
Property Taxes
12%
$312
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0