Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.71% first-year return on $96,264 initial cash invested.
-19.71%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$1,897
Rent
-$1,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,897 income − $3,478 expenses = $1,581 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,264
Downpayment
20%
$91,680
Closing costs
1%
$4,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,897
Total Expenses
$3,478
Mortgage P&I
119%
$2,262
Property Taxes
27%
$512
Home Insurance
9%
$175
HOA
2%
$35
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0