Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.67% first-year return on $94,395 initial cash invested.
-14.67%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$2,350
Rent
-$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $3,504 expenses = $1,154 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,395
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,350
Total Expenses
$3,504
Mortgage P&I
98%
$2,310
Property Taxes
18%
$424
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0