Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.37% first-year return on $97,545 initial cash invested.
-9.37%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$2,741
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,545
Downpayment
20%
$92,900
Closing costs
1%
$4,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,741
Total Expenses
$3,503
Mortgage P&I
82%
$2,246
Property Taxes
13%
$348
Home Insurance
6%
$166
HOA
1%
$31
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0