Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.04% first-year return on $94,773 initial cash invested.
-13.04%
Cash On Cash
3.75%
Cap Rate
0.61
DSCR
$2,276
Rent
-$1,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $3,306 expenses = $1,030 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,773
Downpayment
20%
$90,260
Closing costs
1%
$4,513
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,276
Total Expenses
$3,306
Mortgage P&I
102%
$2,326
Property Taxes
10%
$226
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0