Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.76% first-year return on $97,650 initial cash invested.
-11.76%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$2,809
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,809 income − $3,766 expenses = $957 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,809
Total Expenses
$3,766
Mortgage P&I
84%
$2,351
Property Taxes
15%
$422
Home Insurance
6%
$163
HOA
4%
$100
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0