Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.53% first-year return on $94,395 initial cash invested.
-6.53%
Cash On Cash
5.12%
Cap Rate
0.84
DSCR
$3,055
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,055 income − $3,569 expenses = $514 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,055
Total Expenses
$3,569
Mortgage P&I
75%
$2,278
Property Taxes
11%
$338
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0