Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.51% first-year return on $97,419 initial cash invested.
-10.51%
Cash On Cash
3.93%
Cap Rate
0.67
DSCR
$2,357
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,419
Downpayment
20%
$92,780
Closing costs
1%
$4,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,357
Total Expenses
$3,210
Mortgage P&I
96%
$2,254
Property Taxes
7%
$158
Home Insurance
7%
$163
HOA
1%
$22
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0