Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.95% first-year return on $94,500 initial cash invested.
-11.95%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$2,918
Rent
-$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $3,859 expenses = $941 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,918
Total Expenses
$3,859
Mortgage P&I
78%
$2,268
Property Taxes
23%
$662
Home Insurance
5%
$158
HOA
0%
$12
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0