Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.27% first-year return on $95,865 initial cash invested.
-14.27%
Cash On Cash
3.04%
Cap Rate
0.53
DSCR
$2,166
Rent
-$1,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,865
Downpayment
20%
$91,300
Closing costs
1%
$4,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,166
Total Expenses
$3,306
Mortgage P&I
101%
$2,190
Property Taxes
18%
$387
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0