Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.28% first-year return on $95,550 initial cash invested.
-12.28%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$1,987
Rent
-$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,987 income − $2,965 expenses = $978 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,550
Downpayment
20%
$91,000
Closing costs
1%
$4,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,987
Total Expenses
$2,965
Mortgage P&I
112%
$2,235
Property Taxes
3%
$55
Home Insurance
8%
$159
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0