Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.96% first-year return on $97,923 initial cash invested.
-4.96%
Cash On Cash
5.44%
Cap Rate
0.9
DSCR
$3,164
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $3,569 expenses = $405 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,923
Downpayment
20%
$93,260
Closing costs
1%
$4,663
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,164
Total Expenses
$3,569
Mortgage P&I
75%
$2,359
Property Taxes
7%
$224
Home Insurance
5%
$164
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0