Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.9% first-year return on $94,563 initial cash invested.
-10.9%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$2,457
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $3,316 expenses = $859 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,563
Downpayment
20%
$90,060
Closing costs
1%
$4,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,457
Total Expenses
$3,316
Mortgage P&I
92%
$2,259
Property Taxes
10%
$257
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0