Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.03% first-year return on $95,235 initial cash invested.
-7.03%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$3,203
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,203 income − $3,761 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,235
Downpayment
20%
$90,700
Closing costs
1%
$4,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,203
Total Expenses
$3,761
Mortgage P&I
70%
$2,237
Property Taxes
16%
$528
Home Insurance
5%
$164
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0