Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.01% first-year return on $94,437 initial cash invested.
-9.01%
Cash On Cash
4.5%
Cap Rate
0.75
DSCR
$3,135
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $3,844 expenses = $709 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,437
Downpayment
20%
$89,940
Closing costs
1%
$4,497
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,135
Total Expenses
$3,844
Mortgage P&I
71%
$2,238
Property Taxes
12%
$372
Home Insurance
5%
$168
HOA
8%
$250
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0