Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.94% first-year return on $96,705 initial cash invested.
-11.94%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$2,746
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $3,708 expenses = $962 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,705
Downpayment
20%
$92,100
Closing costs
1%
$4,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,746
Total Expenses
$3,708
Mortgage P&I
82%
$2,253
Property Taxes
21%
$589
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0