Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.54% first-year return on $96,264 initial cash invested.
-21.54%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$1,634
Rent
-$1,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,264
Downpayment
20%
$91,680
Closing costs
1%
$4,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,634
Total Expenses
$3,362
Mortgage P&I
140%
$2,284
Property Taxes
24%
$391
Home Insurance
16%
$262
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0