Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.73% first-year return on $94,689 initial cash invested.
-14.73%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$2,558
Rent
-$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $3,720 expenses = $1,162 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,689
Downpayment
20%
$90,180
Closing costs
1%
$4,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,558
Total Expenses
$3,720
Mortgage P&I
90%
$2,304
Property Taxes
18%
$465
Home Insurance
6%
$161
HOA
5%
$125
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0