Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.79% first-year return on $94,479 initial cash invested.
-17.79%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$1,578
Rent
-$1,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,578
Total Expenses
$2,979
Mortgage P&I
144%
$2,268
Property Taxes
0%
$5
Home Insurance
10%
$158
HOA
9%
$137
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0