Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.1% first-year return on $95,445 initial cash invested.
-15.1%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$2,295
Rent
-$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $3,496 expenses = $1,201 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,445
Downpayment
20%
$90,900
Closing costs
1%
$4,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,295
Total Expenses
$3,496
Mortgage P&I
99%
$2,268
Property Taxes
18%
$418
Home Insurance
7%
$162
HOA
2%
$50
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0