Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.44% first-year return on $96,621 initial cash invested.
-11.44%
Cash On Cash
4.09%
Cap Rate
0.66
DSCR
$2,538
Rent
-$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $3,459 expenses = $921 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,621
Downpayment
20%
$92,020
Closing costs
1%
$4,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,538
Total Expenses
$3,459
Mortgage P&I
93%
$2,362
Property Taxes
10%
$253
Home Insurance
7%
$166
HOA
1%
$18
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0