Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.77% first-year return on $96,957 initial cash invested.
-7.77%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$2,773
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,957
Downpayment
20%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,773
Total Expenses
$3,401
Mortgage P&I
83%
$2,294
Property Taxes
7%
$187
Home Insurance
6%
$166
HOA
1%
$33
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0