Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.12% first-year return on $95,298 initial cash invested.
-3.12%
Cash On Cash
5.9%
Cap Rate
0.97
DSCR
$3,649
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,298
Downpayment
20%
$90,760
Closing costs
1%
$4,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,649
Total Expenses
$3,897
Mortgage P&I
63%
$2,298
Property Taxes
13%
$490
Home Insurance
4%
$161
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0