Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.74% first-year return on $94,710 initial cash invested.
-22.74%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$1,163
Rent
-$1,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,163 income − $2,958 expenses = $1,795 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,710
Downpayment
20%
$90,200
Closing costs
1%
$4,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,163
Total Expenses
$2,958
Mortgage P&I
201%
$2,333
Property Taxes
14%
$165
Home Insurance
14%
$158
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0