Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.67% first-year return on $97,146 initial cash invested.
-11.67%
Cash On Cash
4.03%
Cap Rate
0.65
DSCR
$2,323
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,323 income − $3,268 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,146
Downpayment
20%
$92,520
Closing costs
1%
$4,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,323
Total Expenses
$3,268
Mortgage P&I
103%
$2,383
Property Taxes
6%
$135
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0