Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.84% first-year return on $97,692 initial cash invested.
-12.84%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$2,357
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,357 income − $3,402 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,692
Downpayment
20%
$93,040
Closing costs
1%
$4,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,357
Total Expenses
$3,402
Mortgage P&I
97%
$2,293
Property Taxes
14%
$321
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0