Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.73% first-year return on $94,290 initial cash invested.
-20.73%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$1,585
Rent
-$1,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,585 income − $3,214 expenses = $1,629 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,585
Total Expenses
$3,214
Mortgage P&I
140%
$2,226
Property Taxes
24%
$387
Home Insurance
10%
$157
HOA
2%
$33
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0