Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.23% first-year return on $95,739 initial cash invested.
-8.23%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$2,813
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,813 income − $3,470 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,739
Downpayment
20%
$91,180
Closing costs
1%
$4,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,813
Total Expenses
$3,470
Mortgage P&I
82%
$2,307
Property Taxes
10%
$270
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0