Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.61% first-year return on $97,629 initial cash invested.
-4.61%
Cash On Cash
5.37%
Cap Rate
0.91
DSCR
$3,249
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,249 income − $3,624 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,629
Downpayment
20%
$92,980
Closing costs
1%
$4,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,249
Total Expenses
$3,624
Mortgage P&I
71%
$2,295
Property Taxes
10%
$322
Home Insurance
5%
$163
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0