Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.46% first-year return on $97,335 initial cash invested.
-13.46%
Cash On Cash
3.64%
Cap Rate
0.59
DSCR
$2,287
Rent
-$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,287 income − $3,379 expenses = $1,092 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,335
Downpayment
20%
$92,700
Closing costs
1%
$4,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,287
Total Expenses
$3,379
Mortgage P&I
104%
$2,385
Property Taxes
8%
$174
Home Insurance
7%
$164
HOA
3%
$62
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0