Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.86% first-year return on $95,928 initial cash invested.
-26.86%
Cash On Cash
1.11%
Cap Rate
0.17
DSCR
$2,645
Rent
-$2,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $4,792 expenses = $2,147 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,928
Downpayment
20%
$91,360
Closing costs
1%
$4,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,645
Total Expenses
$4,792
Mortgage P&I
92%
$2,437
Property Taxes
56%
$1,479
Home Insurance
6%
$163
HOA
1%
$26
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0