Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.38% first-year return on $97,650 initial cash invested.
-11.38%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$2,250
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $3,176 expenses = $926 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,250
Total Expenses
$3,176
Mortgage P&I
104%
$2,330
Property Taxes
4%
$99
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0