Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.69% first-year return on $94,437 initial cash invested.
-13.69%
Cash On Cash
3.76%
Cap Rate
0.6
DSCR
$2,606
Rent
-$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,606 income − $3,683 expenses = $1,077 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,437
Downpayment
20%
$89,940
Closing costs
1%
$4,497
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,606
Total Expenses
$3,683
Mortgage P&I
90%
$2,355
Property Taxes
19%
$493
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0