Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.69% first-year return on $96,390 initial cash invested.
-14.69%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$3,332
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $4,512 expenses = $1,180 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,390
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,332
Total Expenses
$4,512
Mortgage P&I
68%
$2,282
Property Taxes
18%
$606
Home Insurance
5%
$166
HOA
18%
$591
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0