Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.48% first-year return on $95,067 initial cash invested.
-9.48%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$2,659
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,659 income − $3,410 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,067
Downpayment
20%
$90,540
Closing costs
1%
$4,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,659
Total Expenses
$3,410
Mortgage P&I
85%
$2,272
Property Taxes
11%
$285
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0