Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.28% first-year return on $95,340 initial cash invested.
-15.28%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$2,376
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $3,590 expenses = $1,214 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,340
Downpayment
20%
$90,800
Closing costs
1%
$4,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,376
Total Expenses
$3,590
Mortgage P&I
95%
$2,268
Property Taxes
21%
$507
Home Insurance
8%
$196
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0