Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.08% first-year return on $97,209 initial cash invested.
-24.08%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$2,021
Rent
-$1,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,209
Downpayment
20%
$92,580
Closing costs
1%
$4,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,021
Total Expenses
$3,972
Mortgage P&I
111%
$2,250
Property Taxes
29%
$596
Home Insurance
8%
$159
HOA
22%
$442
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0