Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.23% first-year return on $94,500 initial cash invested.
-12.23%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$2,082
Rent
-$963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $3,045 expenses = $963 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,082
Total Expenses
$3,045
Mortgage P&I
108%
$2,246
Property Taxes
5%
$100
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0