Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.2% first-year return on $95,109 initial cash invested.
-17.2%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$2,402
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $3,765 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,402
Total Expenses
$3,765
Mortgage P&I
94%
$2,252
Property Taxes
31%
$740
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0