Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.78% first-year return on $96,306 initial cash invested.
-14.78%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$2,552
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $3,738 expenses = $1,186 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,306
Downpayment
20%
$91,720
Closing costs
1%
$4,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,552
Total Expenses
$3,738
Mortgage P&I
89%
$2,272
Property Taxes
25%
$640
Home Insurance
6%
$162
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0