Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.36% first-year return on $95,004 initial cash invested.
-11.36%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$2,163
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,163 income − $3,062 expenses = $899 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,004
Downpayment
20%
$90,480
Closing costs
1%
$4,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,163
Total Expenses
$3,062
Mortgage P&I
103%
$2,222
Property Taxes
5%
$115
Home Insurance
8%
$163
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0