Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.7% first-year return on $95,277 initial cash invested.
-13.7%
Cash On Cash
3.82%
Cap Rate
0.6
DSCR
$2,317
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,317 income − $3,405 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,277
Downpayment
20%
$90,740
Closing costs
1%
$4,537
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,317
Total Expenses
$3,405
Mortgage P&I
104%
$2,415
Property Taxes
10%
$223
Home Insurance
7%
$164
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0