Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.04% first-year return on $94,500 initial cash invested.
-16.04%
Cash On Cash
3.22%
Cap Rate
0.51
DSCR
$2,107
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,107 income − $3,370 expenses = $1,263 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,107
Total Expenses
$3,370
Mortgage P&I
112%
$2,366
Property Taxes
14%
$299
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0