Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.46% first-year return on $96,243 initial cash invested.
-17.46%
Cash On Cash
2.84%
Cap Rate
0.45
DSCR
$1,757
Rent
-$1,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,757 income − $3,157 expenses = $1,400 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,243
Downpayment
20%
$91,660
Closing costs
1%
$4,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,757
Total Expenses
$3,157
Mortgage P&I
136%
$2,398
Property Taxes
8%
$132
Home Insurance
10%
$170
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0