Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.23% first-year return on $97,608 initial cash invested.
-10.23%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$2,813
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,813 income − $3,645 expenses = $832 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,608
Downpayment
20%
$92,960
Closing costs
1%
$4,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,813
Total Expenses
$3,645
Mortgage P&I
83%
$2,341
Property Taxes
15%
$409
Home Insurance
6%
$163
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0