Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.12% first-year return on $95,802 initial cash invested.
-22.12%
Cash On Cash
2.34%
Cap Rate
0.35
DSCR
$2,275
Rent
-$1,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,275 income − $4,041 expenses = $1,766 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,802
Downpayment
20%
$91,240
Closing costs
1%
$4,562
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,275
Total Expenses
$4,041
Mortgage P&I
112%
$2,540
Property Taxes
31%
$696
Home Insurance
7%
$164
HOA
2%
$49
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0