Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.39% first-year return on $94,500 initial cash invested.
-20.39%
Cash On Cash
2.11%
Cap Rate
0.34
DSCR
$1,950
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $3,556 expenses = $1,606 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,950
Total Expenses
$3,556
Mortgage P&I
118%
$2,300
Property Taxes
30%
$590
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0