Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.96% first-year return on $97,797 initial cash invested.
-10.96%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$2,626
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,797
Downpayment
20%
$93,140
Closing costs
1%
$4,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,626
Total Expenses
$3,519
Mortgage P&I
88%
$2,302
Property Taxes
14%
$359
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0