Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.77% first-year return on $94,920 initial cash invested.
-1.77%
Cash On Cash
6.19%
Cap Rate
1.01
DSCR
$3,380
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $3,520 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,920
Downpayment
20%
$90,400
Closing costs
1%
$4,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,380
Total Expenses
$3,520
Mortgage P&I
68%
$2,304
Property Taxes
3%
$111
Home Insurance
5%
$163
HOA
2%
$63
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0