Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.11% first-year return on $96,348 initial cash invested.
-13.11%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$2,507
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,507 income − $3,560 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,348
Downpayment
20%
$91,760
Closing costs
1%
$4,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,507
Total Expenses
$3,560
Mortgage P&I
91%
$2,286
Property Taxes
18%
$456
Home Insurance
7%
$163
HOA
0%
$4
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0