Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.72% first-year return on $94,290 initial cash invested.
-20.72%
Cash On Cash
2.04%
Cap Rate
0.33
DSCR
$2,179
Rent
-$1,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,179 income − $3,807 expenses = $1,628 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
$2,179
Total Expenses
$3,807
Mortgage P&I
105%
$2,281
Property Taxes
18%
$398
Home Insurance
7%
$157
HOA
19%
$404
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0