Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.05% first-year return on $94,521 initial cash invested.
-10.05%
Cash On Cash
4.35%
Cap Rate
0.71
DSCR
$2,745
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $3,537 expenses = $792 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,521
Downpayment
20%
$90,020
Closing costs
1%
$4,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,745
Total Expenses
$3,537
Mortgage P&I
83%
$2,288
Property Taxes
13%
$358
Home Insurance
6%
$178
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0