Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.46% first-year return on $96,894 initial cash invested.
-6.46%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$3,276
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,276 income − $3,798 expenses = $522 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,894
Downpayment
20%
$92,280
Closing costs
1%
$4,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,276
Total Expenses
$3,798
Mortgage P&I
71%
$2,313
Property Taxes
14%
$466
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0