Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.3% first-year return on $94,395 initial cash invested.
-14.3%
Cash On Cash
3.93%
Cap Rate
0.6
DSCR
$2,623
Rent
-$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,623 income − $3,748 expenses = $1,125 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,395
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,623
Total Expenses
$3,748
Mortgage P&I
94%
$2,467
Property Taxes
17%
$442
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0