Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.95% first-year return on $96,180 initial cash invested.
-18.95%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$1,560
Rent
-$1,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $3,079 expenses = $1,519 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,180
Downpayment
20%
$91,600
Closing costs
1%
$4,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$3,079
Mortgage P&I
149%
$2,329
Property Taxes
11%
$176
Home Insurance
11%
$168
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0