Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.4% first-year return on $97,902 initial cash invested.
-12.4%
Cash On Cash
4.2%
Cap Rate
0.66
DSCR
$3,032
Rent
-$1,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $4,044 expenses = $1,012 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,902
Downpayment
20%
$93,240
Closing costs
1%
$4,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,032
Total Expenses
$4,044
Mortgage P&I
82%
$2,493
Property Taxes
20%
$609
Home Insurance
5%
$153
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0