Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.49% first-year return on $94,290 initial cash invested.
-18.49%
Cash On Cash
2.56%
Cap Rate
0.41
DSCR
$1,745
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $3,198 expenses = $1,453 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,745
Total Expenses
$3,198
Mortgage P&I
133%
$2,325
Property Taxes
15%
$263
Home Insurance
9%
$157
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0