Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.54% first-year return on $97,650 initial cash invested.
-8.54%
Cash On Cash
4.73%
Cap Rate
0.78
DSCR
$3,422
Rent
-$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $4,117 expenses = $695 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
$3,422
Total Expenses
$4,117
Mortgage P&I
69%
$2,356
Property Taxes
21%
$709
Home Insurance
5%
$163
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0