Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.85% first-year return on $94,479 initial cash invested.
-6.85%
Cash On Cash
5.2%
Cap Rate
0.84
DSCR
$3,614
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $4,153 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,614
Total Expenses
$4,153
Mortgage P&I
64%
$2,307
Property Taxes
21%
$748
Home Insurance
4%
$158
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0