Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.56% first-year return on $95,046 initial cash invested.
-13.56%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$2,232
Rent
-$1,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,046
Downpayment
20%
$90,520
Closing costs
1%
$4,526
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,232
Total Expenses
$3,306
Mortgage P&I
102%
$2,271
Property Taxes
13%
$293
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0