Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.2% first-year return on $94,353 initial cash invested.
-17.2%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$2,098
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $3,450 expenses = $1,352 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,353
Downpayment
20%
$89,860
Closing costs
1%
$4,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,098
Total Expenses
$3,450
Mortgage P&I
106%
$2,224
Property Taxes
25%
$521
Home Insurance
8%
$159
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0