Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.73% first-year return on $94,752 initial cash invested.
-8.73%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$3,159
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $3,848 expenses = $689 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,752
Downpayment
20%
$90,240
Closing costs
1%
$4,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,159
Total Expenses
$3,848
Mortgage P&I
73%
$2,309
Property Taxes
18%
$568
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0