Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.46% first-year return on $96,411 initial cash invested.
-15.46%
Cash On Cash
3.41%
Cap Rate
0.53
DSCR
$1,978
Rent
-$1,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $3,220 expenses = $1,242 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,411
Downpayment
20%
$91,820
Closing costs
1%
$4,591
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,978
Total Expenses
$3,220
Mortgage P&I
124%
$2,446
Property Taxes
5%
$91
Home Insurance
8%
$168
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0