Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.44% first-year return on $96,432 initial cash invested.
-13.44%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$2,858
Rent
-$1,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $3,938 expenses = $1,080 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,432
Downpayment
20%
$91,840
Closing costs
1%
$4,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,858
Total Expenses
$3,938
Mortgage P&I
81%
$2,307
Property Taxes
21%
$590
Home Insurance
6%
$163
HOA
5%
$135
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0