Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.47% first-year return on $97,671 initial cash invested.
-17.47%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$2,286
Rent
-$1,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $3,708 expenses = $1,422 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,671
Downpayment
20%
$93,020
Closing costs
1%
$4,651
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,286
Total Expenses
$3,708
Mortgage P&I
102%
$2,335
Property Taxes
9%
$198
Home Insurance
7%
$166
HOA
18%
$415
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0