Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.06% first-year return on $94,962 initial cash invested.
-2.06%
Cash On Cash
6.01%
Cap Rate
1
DSCR
$3,323
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,323 income − $3,486 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,323
Total Expenses
$3,486
Mortgage P&I
68%
$2,263
Property Taxes
5%
$171
Home Insurance
5%
$164
HOA
1%
$25
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0