Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.17% first-year return on $94,395 initial cash invested.
-12.17%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$2,222
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $3,179 expenses = $957 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,222
Total Expenses
$3,179
Mortgage P&I
101%
$2,236
Property Taxes
9%
$209
Home Insurance
7%
$157
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0