Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.21% first-year return on $96,390 initial cash invested.
-16.21%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$2,232
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $3,534 expenses = $1,302 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,390
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,232
Total Expenses
$3,534
Mortgage P&I
102%
$2,272
Property Taxes
23%
$520
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0