Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.46% first-year return on $94,563 initial cash invested.
-6.46%
Cash On Cash
5.2%
Cap Rate
0.84
DSCR
$3,008
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $3,517 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,563
Downpayment
20%
$90,060
Closing costs
1%
$4,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,008
Total Expenses
$3,517
Mortgage P&I
77%
$2,312
Property Taxes
9%
$268
Home Insurance
5%
$156
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0