Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.65% first-year return on $95,466 initial cash invested.
-12.65%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$2,172
Rent
-$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $3,178 expenses = $1,006 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,466
Downpayment
20%
$90,920
Closing costs
1%
$4,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,172
Total Expenses
$3,178
Mortgage P&I
105%
$2,284
Property Taxes
6%
$138
Home Insurance
8%
$166
HOA
1%
$25
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0