Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.52% first-year return on $94,290 initial cash invested.
-17.52%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$1,518
Rent
-$1,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,518 income − $2,895 expenses = $1,377 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,518
Total Expenses
$2,895
Mortgage P&I
150%
$2,270
Property Taxes
3%
$48
Home Insurance
10%
$157
HOA
2%
$25
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0