Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.45% first-year return on $94,500 initial cash invested.
-11.45%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$2,729
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,729 income − $3,631 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,729
Total Expenses
$3,631
Mortgage P&I
82%
$2,250
Property Taxes
19%
$514
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0