Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.46% first-year return on $96,243 initial cash invested.
-14.46%
Cash On Cash
3.47%
Cap Rate
0.56
DSCR
$2,385
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $3,545 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,243
Downpayment
20%
$91,660
Closing costs
1%
$4,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,385
Total Expenses
$3,545
Mortgage P&I
99%
$2,368
Property Taxes
14%
$322
Home Insurance
7%
$163
HOA
3%
$73
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0