Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.37% first-year return on $96,138 initial cash invested.
-11.37%
Cash On Cash
3.75%
Cap Rate
0.65
DSCR
$2,472
Rent
-$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,138
Downpayment
20%
$91,560
Closing costs
1%
$4,578
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,472
Total Expenses
$3,383
Mortgage P&I
90%
$2,219
Property Taxes
15%
$360
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0