Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.54% first-year return on $96,201 initial cash invested.
-18.54%
Cash On Cash
2.77%
Cap Rate
0.43
DSCR
$1,972
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $3,458 expenses = $1,486 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,201
Downpayment
20%
$91,620
Closing costs
1%
$4,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,972
Total Expenses
$3,458
Mortgage P&I
124%
$2,443
Property Taxes
17%
$328
Home Insurance
8%
$166
HOA
0%
$8
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0