Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.76% first-year return on $94,290 initial cash invested.
-9.76%
Cash On Cash
4.43%
Cap Rate
0.72
DSCR
$2,545
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,545 income − $3,312 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,545
Total Expenses
$3,312
Mortgage P&I
90%
$2,298
Property Taxes
8%
$196
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0