Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.46% first-year return on $96,579 initial cash invested.
-8.46%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$2,999
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,999 income − $3,680 expenses = $681 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,579
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,999
Total Expenses
$3,680
Mortgage P&I
77%
$2,299
Property Taxes
9%
$259
Home Insurance
5%
$161
HOA
6%
$181
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0