Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.15% first-year return on $94,500 initial cash invested.
-6.15%
Cash On Cash
4.98%
Cap Rate
0.85
DSCR
$2,877
Rent
-$484
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
6.2%
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
$2,877
Total Expenses
$3,361
Mortgage P&I
77%
$2,208
Property Taxes
9%
$246
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0