Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.04% first-year return on $94,227 initial cash invested.
-7.04%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$2,998
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $3,551 expenses = $553 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,227
Downpayment
20%
$89,740
Closing costs
1%
$4,487
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,998
Total Expenses
$3,551
Mortgage P&I
74%
$2,225
Property Taxes
13%
$388
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0