Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.86% first-year return on $94,395 initial cash invested.
-22.86%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$1,482
Rent
-$1,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,482 income − $3,280 expenses = $1,798 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,395
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,482
Total Expenses
$3,280
Mortgage P&I
154%
$2,277
Property Taxes
31%
$461
Home Insurance
11%
$157
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0