Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.98% first-year return on $94,500 initial cash invested.
-6.98%
Cash On Cash
5.07%
Cap Rate
0.83
DSCR
$3,324
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,324 income − $3,874 expenses = $550 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
$3,324
Total Expenses
$3,874
Mortgage P&I
69%
$2,285
Property Taxes
17%
$568
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0