Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.27% first-year return on $97,629 initial cash invested.
-13.27%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$2,142
Rent
-$1,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $3,222 expenses = $1,080 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,142
Total Expenses
$3,222
Mortgage P&I
110%
$2,361
Property Taxes
7%
$141
Home Insurance
8%
$163
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0