Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.34% first-year return on $95,571 initial cash invested.
-17.34%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$2,359
Rent
-$1,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,359 income − $3,740 expenses = $1,381 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,571
Downpayment
20%
$91,020
Closing costs
1%
$4,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,359
Total Expenses
$3,740
Mortgage P&I
98%
$2,306
Property Taxes
18%
$429
Home Insurance
7%
$161
HOA
10%
$230
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0