Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.96% first-year return on $94,500 initial cash invested.
-3.96%
Cash On Cash
5.82%
Cap Rate
0.94
DSCR
$3,303
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,303 income − $3,615 expenses = $312 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,303
Total Expenses
$3,615
Mortgage P&I
70%
$2,328
Property Taxes
8%
$271
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0