Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.88% first-year return on $97,083 initial cash invested.
-13.88%
Cash On Cash
3.57%
Cap Rate
0.58
DSCR
$2,853
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $3,976 expenses = $1,123 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,083
Downpayment
20%
$92,460
Closing costs
1%
$4,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,853
Total Expenses
$3,976
Mortgage P&I
83%
$2,357
Property Taxes
12%
$347
Home Insurance
6%
$166
HOA
13%
$364
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0