Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.1% first-year return on $95,760 initial cash invested.
-3.1%
Cash On Cash
5.71%
Cap Rate
0.96
DSCR
$3,067
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,067 income − $3,314 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,760
Downpayment
20%
$91,200
Closing costs
1%
$4,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,067
Total Expenses
$3,314
Mortgage P&I
74%
$2,265
Property Taxes
1%
$39
Home Insurance
7%
$213
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0