Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.6% first-year return on $95,613 initial cash invested.
-17.6%
Cash On Cash
3.12%
Cap Rate
0.48
DSCR
$2,704
Rent
-$1,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $4,106 expenses = $1,402 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,613
Downpayment
20%
$91,060
Closing costs
1%
$4,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,704
Total Expenses
$4,106
Mortgage P&I
91%
$2,451
Property Taxes
30%
$804
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0