Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.01% first-year return on $94,290 initial cash invested.
-16.01%
Cash On Cash
3.5%
Cap Rate
0.53
DSCR
$2,423
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,423 income − $3,681 expenses = $1,258 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,423
Total Expenses
$3,681
Mortgage P&I
101%
$2,445
Property Taxes
19%
$450
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0