Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.55% first-year return on $94,290 initial cash invested.
-14.55%
Cash On Cash
3.46%
Cap Rate
0.56
DSCR
$2,268
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $3,411 expenses = $1,143 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,290
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,268
Total Expenses
$3,411
Mortgage P&I
103%
$2,325
Property Taxes
15%
$340
Home Insurance
7%
$157
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0