Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.98% first-year return on $96,747 initial cash invested.
-15.98%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$2,584
Rent
-$1,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $3,872 expenses = $1,288 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,747
Downpayment
20%
$92,140
Closing costs
1%
$4,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,584
Total Expenses
$3,872
Mortgage P&I
89%
$2,301
Property Taxes
21%
$541
Home Insurance
6%
$164
HOA
8%
$195
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0