Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.8% first-year return on $96,390 initial cash invested.
-11.8%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$2,439
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $3,387 expenses = $948 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,390
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,439
Total Expenses
$3,387
Mortgage P&I
96%
$2,349
Property Taxes
9%
$225
Home Insurance
7%
$161
HOA
1%
$18
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0