Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.27% first-year return on $96,033 initial cash invested.
-17.27%
Cash On Cash
3.15%
Cap Rate
0.49
DSCR
$2,699
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,699 income − $4,081 expenses = $1,382 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,033
Downpayment
20%
$91,460
Closing costs
1%
$4,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,699
Total Expenses
$4,081
Mortgage P&I
91%
$2,448
Property Taxes
29%
$772
Home Insurance
6%
$159
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0