Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.4% first-year return on $94,899 initial cash invested.
-4.4%
Cash On Cash
5.61%
Cap Rate
0.92
DSCR
$3,050
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $3,398 expenses = $348 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,899
Downpayment
20%
$90,380
Closing costs
1%
$4,519
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,050
Total Expenses
$3,398
Mortgage P&I
76%
$2,309
Property Taxes
4%
$131
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0