Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.8% first-year return on $95,676 initial cash invested.
-6.8%
Cash On Cash
4.85%
Cap Rate
0.83
DSCR
$3,115
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,676
Downpayment
20%
$91,120
Closing costs
1%
$4,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,115
Total Expenses
$3,657
Mortgage P&I
71%
$2,226
Property Taxes
12%
$388
Home Insurance
5%
$161
HOA
2%
$71
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0