Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.95% first-year return on $97,629 initial cash invested.
-13.95%
Cash On Cash
4.04%
Cap Rate
0.6
DSCR
$2,265
Rent
-$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $3,400 expenses = $1,135 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,629
Downpayment
20%
$92,980
Closing costs
1%
$4,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,265
Total Expenses
$3,400
Mortgage P&I
114%
$2,586
Property Taxes
3%
$63
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0