Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.22% first-year return on $96,579 initial cash invested.
-0.22%
Cash On Cash
6.48%
Cap Rate
1.07
DSCR
$3,455
Rent
-$18
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,579
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,455
Total Expenses
$3,473
Mortgage P&I
67%
$2,328
Property Taxes
2%
$85
Home Insurance
5%
$161
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0