Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.47% first-year return on $94,437 initial cash invested.
-9.47%
Cash On Cash
4.64%
Cap Rate
0.75
DSCR
$3,196
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,196 income − $3,941 expenses = $745 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,437
Downpayment
20%
$89,940
Closing costs
1%
$4,497
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,196
Total Expenses
$3,941
Mortgage P&I
73%
$2,322
Property Taxes
20%
$630
Home Insurance
5%
$157
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0