Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.53% first-year return on $95,466 initial cash invested.
-9.53%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$2,777
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,777 income − $3,535 expenses = $758 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,466
Downpayment
20%
$90,920
Closing costs
1%
$4,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,777
Total Expenses
$3,535
Mortgage P&I
83%
$2,308
Property Taxes
13%
$347
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0