Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.36% first-year return on $94,479 initial cash invested.
-17.36%
Cash On Cash
3.37%
Cap Rate
0.5
DSCR
$1,974
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,974 income − $3,341 expenses = $1,367 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,974
Total Expenses
$3,341
Mortgage P&I
128%
$2,530
Property Taxes
7%
$140
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0