This property looks like a bad Long-Term investment with a projected -19.16% first-year return on $95,256 initial cash invested.
-19.16%
Cash On Cash
2.51%
Cap Rate
0.4
DSCR
$1,729
Rent
-$1,521
Cashflow
Cash Flow
$1,729 income − $3,250 expenses = $1,521 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,256
Downpayment
20%
$90,720
Closing costs
1%
$4,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,729
Total Expenses
$3,250
Mortgage P&I
138%
$2,383
Property Taxes
15%
$257
Home Insurance
9%
$161
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0