Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.63% first-year return on $97,545 initial cash invested.
-5.63%
Cash On Cash
5.62%
Cap Rate
0.88
DSCR
$3,350
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $3,808 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,350
Total Expenses
$3,808
Mortgage P&I
74%
$2,466
Property Taxes
9%
$291
Home Insurance
5%
$166
HOA
0%
$13
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0