Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.01% first-year return on $94,500 initial cash invested.
-20.01%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$1,702
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,702
Total Expenses
$3,278
Mortgage P&I
130%
$2,221
Property Taxes
27%
$457
Home Insurance
9%
$158
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0