Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.21% first-year return on $96,936 initial cash invested.
-14.21%
Cash On Cash
3.13%
Cap Rate
0.54
DSCR
$2,495
Rent
-$1,148
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,936
Downpayment
20%
$92,320
Closing costs
1%
$4,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,495
Total Expenses
$3,643
Mortgage P&I
89%
$2,226
Property Taxes
20%
$497
Home Insurance
7%
$182
HOA
4%
$88
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0