Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.86% first-year return on $94,290 initial cash invested.
-18.86%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$2,570
Rent
-$1,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $4,052 expenses = $1,482 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,570
Total Expenses
$4,052
Mortgage P&I
88%
$2,253
Property Taxes
37%
$947
Home Insurance
6%
$157
HOA
1%
$28
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0