Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.38% first-year return on $97,797 initial cash invested.
-10.38%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$2,644
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,644 income − $3,490 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,797
Downpayment
20%
$93,140
Closing costs
1%
$4,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,644
Total Expenses
$3,490
Mortgage P&I
88%
$2,331
Property Taxes
12%
$308
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0