Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.81% first-year return on $94,983 initial cash invested.
-30.81%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$1,383
Rent
-$2,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,383 income − $3,822 expenses = $2,439 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,983
Downpayment
20%
$90,460
Closing costs
1%
$4,523
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,383
Total Expenses
$3,822
Mortgage P&I
165%
$2,275
Property Taxes
73%
$1,013
Home Insurance
13%
$175
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0