Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.11% first-year return on $96,453 initial cash invested.
-9.11%
Cash On Cash
4.39%
Cap Rate
0.73
DSCR
$2,463
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $3,195 expenses = $732 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,453
Downpayment
20%
$91,860
Closing costs
1%
$4,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,463
Total Expenses
$3,195
Mortgage P&I
93%
$2,290
Property Taxes
4%
$99
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0