Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.52% first-year return on $94,290 initial cash invested.
-16.52%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$3,266
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $4,564 expenses = $1,298 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,290
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,266
Total Expenses
$4,564
Mortgage P&I
69%
$2,239
Property Taxes
37%
$1,219
Home Insurance
5%
$157
HOA
3%
$100
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0