Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.95% first-year return on $94,815 initial cash invested.
-6.95%
Cash On Cash
4.8%
Cap Rate
0.82
DSCR
$2,771
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,771 income − $3,320 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,815
Downpayment
20%
$90,300
Closing costs
1%
$4,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,771
Total Expenses
$3,320
Mortgage P&I
80%
$2,217
Property Taxes
7%
$204
Home Insurance
6%
$178
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0