Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.73% first-year return on $94,311 initial cash invested.
-16.73%
Cash On Cash
3.05%
Cap Rate
0.49
DSCR
$2,266
Rent
-$1,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $3,581 expenses = $1,315 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,311
Downpayment
20%
$89,820
Closing costs
1%
$4,491
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,266
Total Expenses
$3,581
Mortgage P&I
103%
$2,345
Property Taxes
21%
$483
Home Insurance
7%
$164
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0