Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13% first-year return on $95,655 initial cash invested.
-13%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$2,908
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $3,944 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,655
Downpayment
20%
$91,100
Closing costs
1%
$4,555
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,908
Total Expenses
$3,944
Mortgage P&I
77%
$2,251
Property Taxes
28%
$802
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0