Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.46% first-year return on $95,298 initial cash invested.
-14.46%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$2,163
Rent
-$1,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,163 income − $3,311 expenses = $1,148 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,163
Total Expenses
$3,311
Mortgage P&I
108%
$2,340
Property Taxes
11%
$243
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0