Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.27% first-year return on $96,453 initial cash invested.
-13.27%
Cash On Cash
3.77%
Cap Rate
0.61
DSCR
$2,547
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $3,614 expenses = $1,067 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,453
Downpayment
20%
$91,860
Closing costs
1%
$4,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,547
Total Expenses
$3,614
Mortgage P&I
94%
$2,383
Property Taxes
15%
$374
Home Insurance
7%
$166
HOA
1%
$29
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0