Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.99% first-year return on $96,474 initial cash invested.
-12.99%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$2,121
Rent
-$1,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $3,165 expenses = $1,044 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,474
Downpayment
20%
$91,880
Closing costs
1%
$4,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,121
Total Expenses
$3,165
Mortgage P&I
109%
$2,304
Property Taxes
7%
$142
Home Insurance
8%
$168
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0