Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.35% first-year return on $96,201 initial cash invested.
-13.35%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$2,596
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $3,666 expenses = $1,070 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,201
Downpayment
20%
$91,620
Closing costs
1%
$4,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,596
Total Expenses
$3,666
Mortgage P&I
92%
$2,384
Property Taxes
17%
$445
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0