Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.41% first-year return on $97,650 initial cash invested.
-10.41%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$2,454
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $3,301 expenses = $847 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,454
Total Expenses
$3,301
Mortgage P&I
95%
$2,328
Property Taxes
7%
$172
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0