Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.79% first-year return on $95,886 initial cash invested.
-1.79%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$3,285
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,285 income − $3,428 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,886
Downpayment
20%
$91,320
Closing costs
1%
$4,566
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,285
Total Expenses
$3,428
Mortgage P&I
70%
$2,297
Property Taxes
3%
$114
Home Insurance
5%
$164
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0