Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.45% first-year return on $95,697 initial cash invested.
-10.45%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$2,490
Rent
-$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,697
Downpayment
20%
$91,140
Closing costs
1%
$4,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$3,323
Mortgage P&I
90%
$2,234
Property Taxes
12%
$294
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0