Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.42% first-year return on $94,479 initial cash invested.
-12.42%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$2,565
Rent
-$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $3,543 expenses = $978 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,479
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,565
Total Expenses
$3,543
Mortgage P&I
87%
$2,242
Property Taxes
19%
$477
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0