Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.44% first-year return on $97,650 initial cash invested.
-22.44%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$1,093
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,093 income − $2,919 expenses = $1,826 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,650
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,093
Total Expenses
$2,919
Mortgage P&I
212%
$2,312
Property Taxes
15%
$159
Home Insurance
15%
$163
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0