Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.51% first-year return on $94,374 initial cash invested.
-12.51%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$2,638
Rent
-$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,638 income − $3,622 expenses = $984 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,374
Downpayment
20%
$89,880
Closing costs
1%
$4,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,638
Total Expenses
$3,622
Mortgage P&I
84%
$2,209
Property Taxes
22%
$569
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0