Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.28% first-year return on $94,185 initial cash invested.
-11.28%
Cash On Cash
4.08%
Cap Rate
0.66
DSCR
$2,166
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $3,051 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,185
Downpayment
20%
$89,700
Closing costs
1%
$4,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,166
Total Expenses
$3,051
Mortgage P&I
106%
$2,301
Property Taxes
1%
$30
Home Insurance
7%
$157
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0