Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.81% first-year return on $97,104 initial cash invested.
-9.81%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$2,901
Rent
-$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $3,695 expenses = $794 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,104
Downpayment
20%
$92,480
Closing costs
1%
$4,624
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,901
Total Expenses
$3,695
Mortgage P&I
82%
$2,371
Property Taxes
14%
$404
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0