Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.26% first-year return on $96,726 initial cash invested.
-8.26%
Cash On Cash
4.47%
Cap Rate
0.77
DSCR
$2,939
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,726
Downpayment
20%
$92,120
Closing costs
1%
$4,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,939
Total Expenses
$3,605
Mortgage P&I
76%
$2,233
Property Taxes
15%
$442
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0