Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.86% first-year return on $96,327 initial cash invested.
-16.86%
Cash On Cash
3.34%
Cap Rate
0.51
DSCR
$2,338
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $3,691 expenses = $1,353 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,338
Total Expenses
$3,691
Mortgage P&I
107%
$2,512
Property Taxes
18%
$410
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0