Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.57% first-year return on $95,319 initial cash invested.
-11.57%
Cash On Cash
3.85%
Cap Rate
0.66
DSCR
$3,137
Rent
-$919
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,319
Downpayment
20%
$90,780
Closing costs
1%
$4,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,137
Total Expenses
$4,056
Mortgage P&I
71%
$2,218
Property Taxes
26%
$808
Home Insurance
6%
$180
HOA
1%
$34
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0