Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.91% first-year return on $96,831 initial cash invested.
-5.91%
Cash On Cash
5.92%
Cap Rate
0.89
DSCR
$4,098
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,098 income − $4,575 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,831
Downpayment
20%
$92,220
Closing costs
1%
$4,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,098
Total Expenses
$4,575
Mortgage P&I
62%
$2,548
Property Taxes
13%
$542
Home Insurance
4%
$166
HOA
6%
$253
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0