Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.25% first-year return on $96,075 initial cash invested.
-10.25%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$3,085
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,075
Downpayment
20%
$91,500
Closing costs
1%
$4,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,085
Total Expenses
$3,906
Mortgage P&I
72%
$2,230
Property Taxes
23%
$712
Home Insurance
5%
$163
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0