Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.04% first-year return on $94,710 initial cash invested.
-26.04%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$1,483
Rent
-$2,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,483 income − $3,538 expenses = $2,055 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,483
Total Expenses
$3,538
Mortgage P&I
155%
$2,296
Property Taxes
47%
$699
Home Insurance
11%
$158
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0