Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.09% first-year return on $94,206 initial cash invested.
-12.09%
Cash On Cash
3.96%
Cap Rate
0.64
DSCR
$2,637
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $3,586 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,206
Downpayment
20%
$89,720
Closing costs
1%
$4,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,637
Total Expenses
$3,586
Mortgage P&I
87%
$2,296
Property Taxes
15%
$384
Home Insurance
6%
$158
HOA
2%
$62
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0