Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.08% first-year return on $96,390 initial cash invested.
-13.08%
Cash On Cash
3.23%
Cap Rate
0.56
DSCR
$1,807
Rent
-$1,051
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,390
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,807
Total Expenses
$2,858
Mortgage P&I
122%
$2,197
Property Taxes
2%
$31
Home Insurance
9%
$161
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0