Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.25% first-year return on $96,747 initial cash invested.
-13.25%
Cash On Cash
3.95%
Cap Rate
0.62
DSCR
$2,695
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,695 income − $3,763 expenses = $1,068 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,747
Downpayment
20%
$92,140
Closing costs
1%
$4,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,695
Total Expenses
$3,763
Mortgage P&I
91%
$2,449
Property Taxes
17%
$451
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0