Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.73% first-year return on $96,705 initial cash invested.
-11.73%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$2,485
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,485 income − $3,430 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,705
Downpayment
20%
$92,100
Closing costs
1%
$4,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,485
Total Expenses
$3,430
Mortgage P&I
92%
$2,285
Property Taxes
14%
$360
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0