Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.44% first-year return on $96,579 initial cash invested.
-14.44%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$2,332
Rent
-$1,162
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
6.1%
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
$2,332
Total Expenses
$3,494
Mortgage P&I
96%
$2,235
Property Taxes
15%
$356
Home Insurance
7%
$158
HOA
6%
$138
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0