Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.83% first-year return on $94,773 initial cash invested.
-12.83%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$2,219
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,219 income − $3,232 expenses = $1,013 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,773
Downpayment
20%
$90,260
Closing costs
1%
$4,513
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,219
Total Expenses
$3,232
Mortgage P&I
101%
$2,241
Property Taxes
11%
$250
Home Insurance
7%
$164
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0