Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.23% first-year return on $94,962 initial cash invested.
-18.23%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$3,034
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $4,477 expenses = $1,443 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,962
Downpayment
20%
$90,440
Closing costs
1%
$4,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,034
Total Expenses
$4,477
Mortgage P&I
75%
$2,262
Property Taxes
30%
$913
Home Insurance
5%
$163
HOA
12%
$350
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0