Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.67% first-year return on $95,382 initial cash invested.
-12.67%
Cash On Cash
4.01%
Cap Rate
0.63
DSCR
$2,295
Rent
-$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $3,302 expenses = $1,007 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,382
Downpayment
20%
$90,840
Closing costs
1%
$4,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,295
Total Expenses
$3,302
Mortgage P&I
105%
$2,409
Property Taxes
6%
$132
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0