Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.95% first-year return on $94,479 initial cash invested.
-11.95%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$2,393
Rent
-$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,393 income − $3,334 expenses = $941 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,393
Total Expenses
$3,334
Mortgage P&I
95%
$2,284
Property Taxes
11%
$269
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0