Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.01% first-year return on $95,592 initial cash invested.
-10.01%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$3,041
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,041 income − $3,838 expenses = $797 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,592
Downpayment
20%
$91,040
Closing costs
1%
$4,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,041
Total Expenses
$3,838
Mortgage P&I
75%
$2,267
Property Taxes
20%
$623
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0