Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.13% first-year return on $96,054 initial cash invested.
-11.13%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$2,817
Rent
-$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $3,708 expenses = $891 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,054
Downpayment
20%
$91,480
Closing costs
1%
$4,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,817
Total Expenses
$3,708
Mortgage P&I
82%
$2,297
Property Taxes
19%
$529
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0