Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.83% first-year return on $96,726 initial cash invested.
-14.83%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$2,097
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,097 income − $3,292 expenses = $1,195 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,726
Downpayment
20%
$92,120
Closing costs
1%
$4,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,097
Total Expenses
$3,292
Mortgage P&I
110%
$2,300
Property Taxes
13%
$278
Home Insurance
8%
$168
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0