Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.53% first-year return on $95,571 initial cash invested.
-12.53%
Cash On Cash
4.09%
Cap Rate
0.64
DSCR
$2,859
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $3,857 expenses = $998 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,571
Downpayment
20%
$91,020
Closing costs
1%
$4,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,859
Total Expenses
$3,857
Mortgage P&I
84%
$2,407
Property Taxes
16%
$445
Home Insurance
6%
$163
HOA
3%
$98
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0