Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.37% first-year return on $97,713 initial cash invested.
-21.37%
Cash On Cash
2.37%
Cap Rate
0.36
DSCR
$2,073
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $3,813 expenses = $1,740 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,713
Downpayment
20%
$93,060
Closing costs
1%
$4,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,073
Total Expenses
$3,813
Mortgage P&I
123%
$2,555
Property Taxes
26%
$549
Home Insurance
8%
$170
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0