Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.38% first-year return on $97,566 initial cash invested.
-21.38%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$2,028
Rent
-$1,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $3,766 expenses = $1,738 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,028
Total Expenses
$3,766
Mortgage P&I
115%
$2,337
Property Taxes
18%
$370
Home Insurance
9%
$173
HOA
18%
$359
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0