Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.65% first-year return on $97,146 initial cash invested.
-15.65%
Cash On Cash
3.21%
Cap Rate
0.52
DSCR
$2,816
Rent
-$1,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $4,083 expenses = $1,267 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,146
Downpayment
20%
$92,520
Closing costs
1%
$4,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,816
Total Expenses
$4,083
Mortgage P&I
84%
$2,362
Property Taxes
29%
$827
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0