Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.6% first-year return on $94,479 initial cash invested.
-20.6%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$1,391
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,479
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,391
Total Expenses
$3,013
Mortgage P&I
154%
$2,139
Property Taxes
25%
$354
Home Insurance
11%
$158
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0