Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.63% first-year return on $97,440 initial cash invested.
-3.63%
Cash On Cash
5.7%
Cap Rate
0.95
DSCR
$3,372
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $3,667 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,440
Downpayment
20%
$92,800
Closing costs
1%
$4,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,372
Total Expenses
$3,667
Mortgage P&I
69%
$2,330
Property Taxes
8%
$266
Home Insurance
5%
$162
HOA
1%
$32
Property Management
10%
$337
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0