Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $96,642 initial cash invested.
-10.39%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$3,253
Rent
-$837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,253 income − $4,090 expenses = $837 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,642
Downpayment
20%
$92,040
Closing costs
1%
$4,602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,253
Total Expenses
$4,090
Mortgage P&I
70%
$2,292
Property Taxes
24%
$794
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0