Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.19% first-year return on $96,348 initial cash invested.
-14.19%
Cash On Cash
3.48%
Cap Rate
0.57
DSCR
$2,429
Rent
-$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $3,568 expenses = $1,139 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,348
Downpayment
20%
$91,760
Closing costs
1%
$4,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,429
Total Expenses
$3,568
Mortgage P&I
97%
$2,348
Property Taxes
18%
$426
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0