Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.1% first-year return on $97,650 initial cash invested.
-2.1%
Cash On Cash
6.28%
Cap Rate
1.02
DSCR
$4,411
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,411 income − $4,582 expenses = $171 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,411
Total Expenses
$4,582
Mortgage P&I
54%
$2,382
Property Taxes
20%
$889
Home Insurance
4%
$163
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0