Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.35% first-year return on $96,600 initial cash invested.
-16.35%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$1,869
Rent
-$1,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,869 income − $3,185 expenses = $1,316 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,600
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,869
Total Expenses
$3,185
Mortgage P&I
122%
$2,277
Property Taxes
11%
$212
Home Insurance
9%
$161
HOA
3%
$50
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0