Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.68% first-year return on $94,563 initial cash invested.
-4.68%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$3,053
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,053 income − $3,422 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,563
Downpayment
20%
$90,060
Closing costs
1%
$4,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,053
Total Expenses
$3,422
Mortgage P&I
73%
$2,228
Property Taxes
8%
$251
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0