Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.44% first-year return on $94,500 initial cash invested.
-16.44%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$1,580
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $2,875 expenses = $1,295 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$2,875
Mortgage P&I
142%
$2,246
Property Taxes
4%
$60
Home Insurance
10%
$158
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0