Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.04% first-year return on $96,243 initial cash invested.
-10.04%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$2,327
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $3,132 expenses = $805 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,243
Downpayment
20%
$91,660
Closing costs
1%
$4,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,327
Total Expenses
$3,132
Mortgage P&I
98%
$2,274
Property Taxes
4%
$96
Home Insurance
7%
$157
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0