Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.83% first-year return on $94,479 initial cash invested.
-16.83%
Cash On Cash
2.98%
Cap Rate
0.48
DSCR
$2,080
Rent
-$1,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $3,405 expenses = $1,325 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,080
Total Expenses
$3,405
Mortgage P&I
112%
$2,337
Property Taxes
18%
$369
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0