Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.01% first-year return on $97,524 initial cash invested.
-12.01%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$2,591
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,591 income − $3,567 expenses = $976 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,524
Downpayment
20%
$92,880
Closing costs
1%
$4,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,591
Total Expenses
$3,567
Mortgage P&I
89%
$2,304
Property Taxes
16%
$423
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0