Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.64% first-year return on $97,062 initial cash invested.
-8.64%
Cash On Cash
5.05%
Cap Rate
0.78
DSCR
$3,009
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,009 income − $3,708 expenses = $699 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,062
Downpayment
20%
$92,440
Closing costs
1%
$4,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,009
Total Expenses
$3,708
Mortgage P&I
83%
$2,495
Property Taxes
9%
$263
Home Insurance
6%
$166
HOA
0%
$2
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$181
Maintenance
5%
$150
Other
0%
$0