Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.16% first-year return on $95,025 initial cash invested.
-16.16%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$2,201
Rent
-$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $3,481 expenses = $1,280 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,025
Downpayment
20%
$90,500
Closing costs
1%
$4,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,201
Total Expenses
$3,481
Mortgage P&I
104%
$2,279
Property Taxes
21%
$458
Home Insurance
8%
$172
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0