Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $96,432 initial cash invested.
-15.09%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$2,727
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $3,940 expenses = $1,213 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,432
Downpayment
20%
$91,840
Closing costs
1%
$4,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,727
Total Expenses
$3,940
Mortgage P&I
85%
$2,330
Property Taxes
27%
$734
Home Insurance
6%
$167
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0