Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.23% first-year return on $97,650 initial cash invested.
-15.23%
Cash On Cash
3.85%
Cap Rate
0.58
DSCR
$2,987
Rent
-$1,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,987 income − $4,226 expenses = $1,239 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,987
Total Expenses
$4,226
Mortgage P&I
86%
$2,582
Property Taxes
24%
$702
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0