Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.76% first-year return on $94,920 initial cash invested.
-9.76%
Cash On Cash
4.88%
Cap Rate
0.75
DSCR
$3,314
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $4,086 expenses = $772 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,920
Downpayment
20%
$90,400
Closing costs
1%
$4,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,314
Total Expenses
$4,086
Mortgage P&I
74%
$2,445
Property Taxes
18%
$588
Home Insurance
6%
$191
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0