Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.65% first-year return on $96,705 initial cash invested.
-8.65%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$3,097
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,097 income − $3,794 expenses = $697 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,705
Downpayment
20%
$92,100
Closing costs
1%
$4,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,097
Total Expenses
$3,794
Mortgage P&I
75%
$2,322
Property Taxes
16%
$505
Home Insurance
5%
$161
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0