Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.8% first-year return on $97,902 initial cash invested.
-13.8%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$2,497
Rent
-$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,497 income − $3,623 expenses = $1,126 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,902
Downpayment
20%
$93,240
Closing costs
1%
$4,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,497
Total Expenses
$3,623
Mortgage P&I
94%
$2,342
Property Taxes
18%
$446
Home Insurance
7%
$185
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0