Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.12% first-year return on $94,311 initial cash invested.
-11.12%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$2,625
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $3,499 expenses = $874 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,311
Downpayment
20%
$89,820
Closing costs
1%
$4,491
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,625
Total Expenses
$3,499
Mortgage P&I
84%
$2,203
Property Taxes
18%
$475
Home Insurance
5%
$139
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0