Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.2% first-year return on $97,692 initial cash invested.
-13.2%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$2,612
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $3,687 expenses = $1,075 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,692
Downpayment
20%
$93,040
Closing costs
1%
$4,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,612
Total Expenses
$3,687
Mortgage P&I
89%
$2,333
Property Taxes
19%
$506
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0