Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.45% first-year return on $94,689 initial cash invested.
-15.45%
Cash On Cash
3.65%
Cap Rate
0.55
DSCR
$2,284
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $3,503 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,689
Downpayment
20%
$90,180
Closing costs
1%
$4,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,284
Total Expenses
$3,503
Mortgage P&I
108%
$2,476
Property Taxes
9%
$211
Home Insurance
7%
$161
HOA
3%
$62
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0