Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.98% first-year return on $95,529 initial cash invested.
-15.98%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$3,072
Rent
-$1,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $4,344 expenses = $1,272 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,072
Total Expenses
$4,344
Mortgage P&I
75%
$2,292
Property Taxes
25%
$774
Home Insurance
5%
$163
HOA
10%
$316
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0