Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.72% first-year return on $97,818 initial cash invested.
-16.72%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$2,724
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $4,087 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,818
Downpayment
20%
$93,160
Closing costs
1%
$4,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,724
Total Expenses
$4,087
Mortgage P&I
85%
$2,313
Property Taxes
18%
$488
Home Insurance
6%
$159
HOA
15%
$420
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0