Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.33% first-year return on $95,970 initial cash invested.
-7.33%
Cash On Cash
5.01%
Cap Rate
0.81
DSCR
$2,971
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,971 income − $3,557 expenses = $586 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,970
Downpayment
20%
$91,400
Closing costs
1%
$4,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,971
Total Expenses
$3,557
Mortgage P&I
79%
$2,345
Property Taxes
9%
$278
Home Insurance
5%
$161
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0