Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.3% first-year return on $97,650 initial cash invested.
-17.3%
Cash On Cash
2.84%
Cap Rate
0.46
DSCR
$1,884
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $3,292 expenses = $1,408 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,884
Total Expenses
$3,292
Mortgage P&I
128%
$2,416
Property Taxes
12%
$224
Home Insurance
9%
$163
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0