Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.7% first-year return on $96,243 initial cash invested.
-15.7%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$2,215
Rent
-$1,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $3,474 expenses = $1,259 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,243
Downpayment
20%
$91,660
Closing costs
1%
$4,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,215
Total Expenses
$3,474
Mortgage P&I
104%
$2,297
Property Taxes
20%
$436
Home Insurance
7%
$164
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0