Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.85% first-year return on $95,529 initial cash invested.
-17.85%
Cash On Cash
3.2%
Cap Rate
0.49
DSCR
$2,852
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $4,273 expenses = $1,421 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,529
Downpayment
20%
$90,980
Closing costs
1%
$4,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,852
Total Expenses
$4,273
Mortgage P&I
87%
$2,491
Property Taxes
31%
$881
Home Insurance
6%
$159
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0