Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.21% first-year return on $96,201 initial cash invested.
-18.21%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$2,612
Rent
-$1,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $4,072 expenses = $1,460 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,201
Downpayment
20%
$91,620
Closing costs
1%
$4,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,612
Total Expenses
$4,072
Mortgage P&I
90%
$2,358
Property Taxes
32%
$831
Home Insurance
6%
$166
HOA
1%
$37
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0