Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.44% first-year return on $96,621 initial cash invested.
-18.44%
Cash On Cash
2.2%
Cap Rate
0.38
DSCR
$1,680
Rent
-$1,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,621
Downpayment
20%
$92,020
Closing costs
1%
$4,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$3,165
Mortgage P&I
134%
$2,244
Property Taxes
19%
$318
Home Insurance
10%
$166
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0