Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.34% first-year return on $94,500 initial cash invested.
-15.34%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$2,496
Rent
-$1,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $3,704 expenses = $1,208 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,496
Total Expenses
$3,704
Mortgage P&I
91%
$2,283
Property Taxes
25%
$613
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0