Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $96,957 initial cash invested.
-18.31%
Cash On Cash
3.04%
Cap Rate
0.46
DSCR
$2,078
Rent
-$1,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,078 income − $3,557 expenses = $1,479 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,957
Downpayment
20%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,078
Total Expenses
$3,557
Mortgage P&I
123%
$2,546
Property Taxes
15%
$306
Home Insurance
8%
$164
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0