Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.14% first-year return on $94,857 initial cash invested.
-4.14%
Cash On Cash
5.72%
Cap Rate
0.93
DSCR
$3,053
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,053 income − $3,380 expenses = $327 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,857
Downpayment
20%
$90,340
Closing costs
1%
$4,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,053
Total Expenses
$3,380
Mortgage P&I
76%
$2,328
Property Taxes
3%
$90
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0