Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.01% first-year return on $97,860 initial cash invested.
-4.01%
Cash On Cash
5.27%
Cap Rate
0.92
DSCR
$2,907
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,860
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,907
Total Expenses
$3,234
Mortgage P&I
77%
$2,230
Property Taxes
3%
$83
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0