Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.16% first-year return on $95,613 initial cash invested.
-12.16%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$2,279
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,613
Downpayment
20%
$91,060
Closing costs
1%
$4,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,279
Total Expenses
$3,248
Mortgage P&I
100%
$2,279
Property Taxes
9%
$215
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0