Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.48% first-year return on $94,500 initial cash invested.
-3.48%
Cash On Cash
5.59%
Cap Rate
0.95
DSCR
$3,099
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $3,373 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,099
Total Expenses
$3,373
Mortgage P&I
71%
$2,215
Property Taxes
6%
$194
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0