Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.6% first-year return on $97,860 initial cash invested.
-7.6%
Cash On Cash
5%
Cap Rate
0.81
DSCR
$3,235
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,235 income − $3,855 expenses = $620 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,860
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,235
Total Expenses
$3,855
Mortgage P&I
74%
$2,399
Property Taxes
15%
$474
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0