Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.3% first-year return on $94,395 initial cash invested.
-11.3%
Cash On Cash
4.38%
Cap Rate
0.69
DSCR
$2,766
Rent
-$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $3,655 expenses = $889 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,766
Total Expenses
$3,655
Mortgage P&I
86%
$2,391
Property Taxes
14%
$374
Home Insurance
6%
$171
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0