Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.17% first-year return on $97,650 initial cash invested.
-1.17%
Cash On Cash
6.18%
Cap Rate
1.04
DSCR
$3,658
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $3,753 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,658
Total Expenses
$3,753
Mortgage P&I
63%
$2,307
Property Taxes
9%
$315
Home Insurance
4%
$163
HOA
0%
$17
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0