Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.6% first-year return on $97,566 initial cash invested.
-27.6%
Cash On Cash
0.84%
Cap Rate
0.13
DSCR
$1,554
Rent
-$2,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $3,798 expenses = $2,244 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,566
Downpayment
20%
$92,920
Closing costs
1%
$4,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,554
Total Expenses
$3,798
Mortgage P&I
160%
$2,493
Property Taxes
47%
$728
Home Insurance
11%
$173
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0