Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.18% first-year return on $97,251 initial cash invested.
-7.18%
Cash On Cash
5%
Cap Rate
0.82
DSCR
$3,308
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $3,890 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,251
Downpayment
20%
$92,620
Closing costs
1%
$4,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,308
Total Expenses
$3,890
Mortgage P&I
71%
$2,348
Property Taxes
15%
$485
Home Insurance
6%
$198
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0