Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.63% first-year return on $94,227 initial cash invested.
-14.63%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$2,101
Rent
-$1,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $3,250 expenses = $1,149 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,227
Downpayment
20%
$89,740
Closing costs
1%
$4,487
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,101
Total Expenses
$3,250
Mortgage P&I
106%
$2,218
Property Taxes
14%
$287
Home Insurance
8%
$161
HOA
2%
$38
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0