Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.23% first-year return on $95,718 initial cash invested.
-9.23%
Cash On Cash
4.57%
Cap Rate
0.74
DSCR
$2,807
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,807 income − $3,543 expenses = $736 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,718
Downpayment
20%
$91,160
Closing costs
1%
$4,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,807
Total Expenses
$3,543
Mortgage P&I
83%
$2,330
Property Taxes
11%
$306
Home Insurance
6%
$166
HOA
0%
$12
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0