Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.35% first-year return on $96,915 initial cash invested.
-10.35%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$2,321
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $3,157 expenses = $836 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,915
Downpayment
20%
$92,300
Closing costs
1%
$4,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,321
Total Expenses
$3,157
Mortgage P&I
99%
$2,309
Property Taxes
2%
$39
Home Insurance
7%
$166
HOA
2%
$40
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0