Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.91% first-year return on $97,776 initial cash invested.
-12.91%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$2,557
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,557 income − $3,609 expenses = $1,052 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,776
Downpayment
20%
$93,120
Closing costs
1%
$4,656
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,557
Total Expenses
$3,609
Mortgage P&I
91%
$2,335
Property Taxes
17%
$445
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0