Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.77% first-year return on $95,214 initial cash invested.
-15.77%
Cash On Cash
3.18%
Cap Rate
0.51
DSCR
$1,932
Rent
-$1,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $3,183 expenses = $1,251 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,214
Downpayment
20%
$90,680
Closing costs
1%
$4,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,932
Total Expenses
$3,183
Mortgage P&I
122%
$2,357
Property Taxes
8%
$162
Home Insurance
8%
$161
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0