Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.93% first-year return on $95,928 initial cash invested.
-12.93%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$2,726
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $3,760 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,928
Downpayment
20%
$91,360
Closing costs
1%
$4,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,726
Total Expenses
$3,760
Mortgage P&I
83%
$2,260
Property Taxes
24%
$665
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0