Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.65% first-year return on $96,390 initial cash invested.
-12.65%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$2,326
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,390
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,326
Total Expenses
$3,342
Mortgage P&I
97%
$2,261
Property Taxes
14%
$315
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0