Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.91% first-year return on $94,500 initial cash invested.
-20.91%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$2,449
Rent
-$1,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,449 income − $4,096 expenses = $1,647 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
$2,449
Total Expenses
$4,096
Mortgage P&I
92%
$2,260
Property Taxes
39%
$964
Home Insurance
6%
$158
HOA
3%
$78
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0