Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.23% first-year return on $96,201 initial cash invested.
-19.23%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$1,607
Rent
-$1,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,607 income − $3,149 expenses = $1,542 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,607
Total Expenses
$3,149
Mortgage P&I
143%
$2,301
Property Taxes
16%
$265
Home Insurance
10%
$166
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0