Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.15% first-year return on $94,689 initial cash invested.
-11.15%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$2,758
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $3,638 expenses = $880 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,689
Downpayment
20%
$90,180
Closing costs
1%
$4,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,758
Total Expenses
$3,638
Mortgage P&I
83%
$2,283
Property Taxes
17%
$480
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0