Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.7% first-year return on $94,962 initial cash invested.
-19.7%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$2,008
Rent
-$1,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $3,567 expenses = $1,559 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,962
Downpayment
20%
$90,440
Closing costs
1%
$4,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,008
Total Expenses
$3,567
Mortgage P&I
114%
$2,281
Property Taxes
24%
$482
Home Insurance
8%
$166
HOA
6%
$117
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0