Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.14% first-year return on $96,348 initial cash invested.
-9.14%
Cash On Cash
5.06%
Cap Rate
0.77
DSCR
$3,075
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $3,809 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,075
Total Expenses
$3,809
Mortgage P&I
82%
$2,513
Property Taxes
10%
$292
Home Insurance
5%
$166
HOA
1%
$38
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0