Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.07% first-year return on $94,731 initial cash invested.
-12.07%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$2,579
Rent
-$953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,579 income − $3,532 expenses = $953 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,731
Downpayment
20%
$90,220
Closing costs
1%
$4,511
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,579
Total Expenses
$3,532
Mortgage P&I
88%
$2,261
Property Taxes
17%
$442
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0