Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.54% first-year return on $96,558 initial cash invested.
-8.54%
Cash On Cash
4.37%
Cap Rate
0.75
DSCR
$2,536
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,558
Downpayment
20%
$91,960
Closing costs
1%
$4,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,536
Total Expenses
$3,223
Mortgage P&I
88%
$2,234
Property Taxes
7%
$168
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0