Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.84% first-year return on $94,479 initial cash invested.
-14.84%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$2,207
Rent
-$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,207 income − $3,375 expenses = $1,168 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,207
Total Expenses
$3,375
Mortgage P&I
102%
$2,253
Property Taxes
17%
$376
Home Insurance
8%
$173
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0