Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.28% first-year return on $97,377 initial cash invested.
-2.28%
Cash On Cash
5.86%
Cap Rate
0.99
DSCR
$3,226
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $3,411 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,377
Downpayment
20%
$92,740
Closing costs
1%
$4,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,226
Total Expenses
$3,411
Mortgage P&I
71%
$2,288
Property Taxes
2%
$74
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0