Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.1% first-year return on $95,802 initial cash invested.
-11.1%
Cash On Cash
4.28%
Cap Rate
0.68
DSCR
$2,544
Rent
-$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $3,430 expenses = $886 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,802
Downpayment
20%
$91,240
Closing costs
1%
$4,562
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,544
Total Expenses
$3,430
Mortgage P&I
94%
$2,385
Property Taxes
9%
$220
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0