Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.23% first-year return on $96,369 initial cash invested.
-19.23%
Cash On Cash
2.66%
Cap Rate
0.42
DSCR
$2,381
Rent
-$1,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $3,925 expenses = $1,544 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,369
Downpayment
20%
$91,780
Closing costs
1%
$4,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,381
Total Expenses
$3,925
Mortgage P&I
103%
$2,442
Property Taxes
29%
$680
Home Insurance
7%
$161
HOA
1%
$23
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0