Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.29% first-year return on $96,474 initial cash invested.
-17.29%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$2,295
Rent
-$1,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,474
Downpayment
20%
$91,880
Closing costs
1%
$4,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,295
Total Expenses
$3,685
Mortgage P&I
98%
$2,247
Property Taxes
29%
$673
Home Insurance
7%
$167
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0