Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $96,306 initial cash invested.
-15.48%
Cash On Cash
3.36%
Cap Rate
0.53
DSCR
$2,229
Rent
-$1,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $3,471 expenses = $1,242 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,306
Downpayment
20%
$91,720
Closing costs
1%
$4,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,229
Total Expenses
$3,471
Mortgage P&I
108%
$2,416
Property Taxes
14%
$310
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0