Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.02% first-year return on $97,650 initial cash invested.
-18.02%
Cash On Cash
2.79%
Cap Rate
0.44
DSCR
$1,993
Rent
-$1,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $3,459 expenses = $1,466 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,650
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,993
Total Expenses
$3,459
Mortgage P&I
123%
$2,446
Property Taxes
17%
$331
Home Insurance
8%
$163
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0