Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.63% first-year return on $94,479 initial cash invested.
-13.63%
Cash On Cash
3.97%
Cap Rate
0.61
DSCR
$2,230
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $3,303 expenses = $1,073 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,479
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$3,303
Mortgage P&I
110%
$2,449
Property Taxes
5%
$105
Home Insurance
7%
$158
HOA
0%
$10
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0