Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.66% first-year return on $96,117 initial cash invested.
-20.66%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$2,149
Rent
-$1,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $3,804 expenses = $1,655 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,117
Downpayment
20%
$91,540
Closing costs
1%
$4,577
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,149
Total Expenses
$3,804
Mortgage P&I
109%
$2,350
Property Taxes
34%
$730
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0