Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.85% first-year return on $96,789 initial cash invested.
-14.85%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$1,961
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $3,159 expenses = $1,198 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,789
Downpayment
20%
$92,180
Closing costs
1%
$4,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,961
Total Expenses
$3,159
Mortgage P&I
118%
$2,323
Property Taxes
8%
$162
Home Insurance
8%
$164
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0