Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.04% first-year return on $96,243 initial cash invested.
-23.04%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$2,079
Rent
-$1,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $3,927 expenses = $1,848 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,243
Downpayment
20%
$91,660
Closing costs
1%
$4,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,079
Total Expenses
$3,927
Mortgage P&I
110%
$2,281
Property Taxes
45%
$939
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0