Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.44% first-year return on $95,235 initial cash invested.
-11.44%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$2,450
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,235
Downpayment
20%
$90,700
Closing costs
1%
$4,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$3,358
Mortgage P&I
90%
$2,204
Property Taxes
9%
$223
Home Insurance
7%
$170
HOA
5%
$125
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0