Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.06% first-year return on $96,579 initial cash invested.
-10.06%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$2,748
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,748
Total Expenses
$3,558
Mortgage P&I
83%
$2,276
Property Taxes
15%
$407
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0