Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.73% first-year return on $96,327 initial cash invested.
-16.73%
Cash On Cash
3.3%
Cap Rate
0.5
DSCR
$2,059
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,059 income − $3,402 expenses = $1,343 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,327
Downpayment
20%
$91,740
Closing costs
1%
$4,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,059
Total Expenses
$3,402
Mortgage P&I
121%
$2,500
Property Taxes
10%
$198
Home Insurance
8%
$168
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0