Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.7% first-year return on $94,290 initial cash invested.
-14.7%
Cash On Cash
3.41%
Cap Rate
0.55
DSCR
$2,046
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $3,201 expenses = $1,155 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,290
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,046
Total Expenses
$3,201
Mortgage P&I
114%
$2,330
Property Taxes
9%
$182
Home Insurance
8%
$157
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0