Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.91% first-year return on $95,235 initial cash invested.
-13.91%
Cash On Cash
3.53%
Cap Rate
0.57
DSCR
$2,158
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,158 income − $3,262 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,235
Downpayment
20%
$90,700
Closing costs
1%
$4,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,158
Total Expenses
$3,262
Mortgage P&I
108%
$2,329
Property Taxes
10%
$209
Home Insurance
8%
$163
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0