Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.58% first-year return on $94,500 initial cash invested.
-11.58%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$2,333
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,333 income − $3,245 expenses = $912 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,333
Total Expenses
$3,245
Mortgage P&I
95%
$2,215
Property Taxes
11%
$265
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0