Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.52% first-year return on $96,663 initial cash invested.
-9.52%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$2,512
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $3,279 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,663
Downpayment
20%
$92,060
Closing costs
1%
$4,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,512
Total Expenses
$3,279
Mortgage P&I
93%
$2,336
Property Taxes
5%
$128
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0