Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.43% first-year return on $94,374 initial cash invested.
-10.43%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$2,643
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $3,463 expenses = $820 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,374
Downpayment
20%
$89,880
Closing costs
1%
$4,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,643
Total Expenses
$3,463
Mortgage P&I
86%
$2,267
Property Taxes
13%
$348
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0