Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.96% first-year return on $94,500 initial cash invested.
-7.96%
Cash On Cash
5.04%
Cap Rate
0.8
DSCR
$3,153
Rent
-$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,153 income − $3,780 expenses = $627 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,153
Total Expenses
$3,780
Mortgage P&I
75%
$2,358
Property Taxes
14%
$444
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0