Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.48% first-year return on $95,109 initial cash invested.
-23.48%
Cash On Cash
1.94%
Cap Rate
0.29
DSCR
$1,851
Rent
-$1,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $3,712 expenses = $1,861 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,109
Downpayment
20%
$90,580
Closing costs
1%
$4,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,851
Total Expenses
$3,712
Mortgage P&I
135%
$2,502
Property Taxes
3%
$63
Home Insurance
36%
$665
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0