Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.49% first-year return on $96,159 initial cash invested.
-6.49%
Cash On Cash
4.95%
Cap Rate
0.83
DSCR
$2,633
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,633 income − $3,153 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,159
Downpayment
20%
$91,580
Closing costs
1%
$4,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,633
Total Expenses
$3,153
Mortgage P&I
86%
$2,277
Property Taxes
0%
$11
Home Insurance
6%
$170
HOA
0%
$10
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0