Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.03% first-year return on $94,395 initial cash invested.
-1.03%
Cash On Cash
6.16%
Cap Rate
1.04
DSCR
$3,343
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,343 income − $3,424 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,395
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,343
Total Expenses
$3,424
Mortgage P&I
67%
$2,223
Property Taxes
5%
$175
Home Insurance
5%
$157
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0