Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.1% first-year return on $94,500 initial cash invested.
-23.1%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$1,007
Rent
-$1,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,007 income − $2,826 expenses = $1,819 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,007
Total Expenses
$2,826
Mortgage P&I
226%
$2,275
Property Taxes
13%
$132
Home Insurance
16%
$158
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0