Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.2% first-year return on $96,390 initial cash invested.
-15.2%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$1,947
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $3,168 expenses = $1,221 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,947
Total Expenses
$3,168
Mortgage P&I
119%
$2,312
Property Taxes
10%
$189
Home Insurance
8%
$161
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0