Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.45% first-year return on $94,500 initial cash invested.
-7.45%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$2,966
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $3,553 expenses = $587 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,966
Total Expenses
$3,553
Mortgage P&I
76%
$2,241
Property Taxes
13%
$383
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0