Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.02% first-year return on $96,369 initial cash invested.
-17.02%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$1,933
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $3,300 expenses = $1,367 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,933
Total Expenses
$3,300
Mortgage P&I
121%
$2,348
Property Taxes
15%
$285
Home Insurance
8%
$164
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0