Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.16% first-year return on $95,046 initial cash invested.
-7.16%
Cash On Cash
5%
Cap Rate
0.82
DSCR
$3,092
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $3,659 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,046
Downpayment
20%
$90,520
Closing costs
1%
$4,526
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,092
Total Expenses
$3,659
Mortgage P&I
74%
$2,297
Property Taxes
5%
$167
Home Insurance
5%
$163
HOA
7%
$227
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0