Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.41% first-year return on $96,369 initial cash invested.
-16.41%
Cash On Cash
3.39%
Cap Rate
0.52
DSCR
$2,305
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,305 income − $3,623 expenses = $1,318 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,369
Downpayment
20%
$91,780
Closing costs
1%
$4,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,305
Total Expenses
$3,623
Mortgage P&I
109%
$2,501
Property Taxes
16%
$361
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0