Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.44% first-year return on $97,755 initial cash invested.
-12.44%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$3,248
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,248 income − $4,261 expenses = $1,013 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,755
Downpayment
20%
$93,100
Closing costs
1%
$4,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,248
Total Expenses
$4,261
Mortgage P&I
72%
$2,332
Property Taxes
16%
$513
Home Insurance
5%
$170
HOA
12%
$402
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0