Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.53% first-year return on $95,298 initial cash invested.
-9.53%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$2,692
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $3,449 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,298
Downpayment
20%
$90,760
Closing costs
1%
$4,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,692
Total Expenses
$3,449
Mortgage P&I
86%
$2,311
Property Taxes
9%
$241
Home Insurance
6%
$163
HOA
1%
$33
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0