Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.46% first-year return on $94,857 initial cash invested.
-12.46%
Cash On Cash
4.33%
Cap Rate
0.66
DSCR
$2,981
Rent
-$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,981 income − $3,966 expenses = $985 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,857
Downpayment
20%
$90,340
Closing costs
1%
$4,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,981
Total Expenses
$3,966
Mortgage P&I
83%
$2,465
Property Taxes
19%
$568
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0