Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.55% first-year return on $96,012 initial cash invested.
-14.55%
Cash On Cash
3.9%
Cap Rate
0.59
DSCR
$2,505
Rent
-$1,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $3,669 expenses = $1,164 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,012
Downpayment
20%
$91,440
Closing costs
1%
$4,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,505
Total Expenses
$3,669
Mortgage P&I
101%
$2,526
Property Taxes
13%
$330
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0