Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.21% first-year return on $94,479 initial cash invested.
-12.21%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$2,226
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,479
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,226
Total Expenses
$3,187
Mortgage P&I
99%
$2,198
Property Taxes
11%
$252
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0