Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.04% first-year return on $95,676 initial cash invested.
-13.04%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$2,319
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $3,359 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,676
Downpayment
20%
$91,120
Closing costs
1%
$4,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,319
Total Expenses
$3,359
Mortgage P&I
98%
$2,279
Property Taxes
14%
$316
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0