Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.5% first-year return on $94,962 initial cash invested.
-11.5%
Cash On Cash
4.13%
Cap Rate
0.67
DSCR
$2,702
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $3,612 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,962
Downpayment
20%
$90,440
Closing costs
1%
$4,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,702
Total Expenses
$3,612
Mortgage P&I
86%
$2,330
Property Taxes
16%
$422
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0