Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $95,550 initial cash invested.
-15.52%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$2,237
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,237 income − $3,473 expenses = $1,236 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,550
Downpayment
20%
$91,000
Closing costs
1%
$4,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,237
Total Expenses
$3,473
Mortgage P&I
103%
$2,307
Property Taxes
19%
$425
Home Insurance
7%
$159
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0