Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.2% first-year return on $97,461 initial cash invested.
-19.2%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$2,197
Rent
-$1,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,197 income − $3,756 expenses = $1,559 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,461
Downpayment
20%
$92,820
Closing costs
1%
$4,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,197
Total Expenses
$3,756
Mortgage P&I
107%
$2,357
Property Taxes
30%
$652
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0