Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.57% first-year return on $94,290 initial cash invested.
-1.57%
Cash On Cash
6.54%
Cap Rate
1.02
DSCR
$3,453
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $3,576 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,290
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,453
Total Expenses
$3,576
Mortgage P&I
69%
$2,396
Property Taxes
4%
$125
Home Insurance
5%
$157
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0