Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.65% first-year return on $97,566 initial cash invested.
-5.65%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$2,940
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $3,399 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,566
Downpayment
20%
$92,920
Closing costs
1%
$4,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,940
Total Expenses
$3,399
Mortgage P&I
78%
$2,291
Property Taxes
6%
$172
Home Insurance
5%
$159
HOA
0%
$13
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0