Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.22% first-year return on $94,290 initial cash invested.
-19.22%
Cash On Cash
2.48%
Cap Rate
0.4
DSCR
$2,700
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $4,210 expenses = $1,510 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,700
Total Expenses
$4,210
Mortgage P&I
85%
$2,302
Property Taxes
39%
$1,049
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0