Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.12% first-year return on $94,416 initial cash invested.
-11.12%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$3,357
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,357 income − $4,232 expenses = $875 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,416
Downpayment
20%
$89,920
Closing costs
1%
$4,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,357
Total Expenses
$4,232
Mortgage P&I
68%
$2,268
Property Taxes
27%
$900
Home Insurance
5%
$161
HOA
1%
$30
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0