Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.65% first-year return on $94,374 initial cash invested.
-7.65%
Cash On Cash
4.66%
Cap Rate
0.8
DSCR
$3,060
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,662 expenses = $602 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,374
Downpayment
20%
$89,880
Closing costs
1%
$4,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,060
Total Expenses
$3,662
Mortgage P&I
72%
$2,194
Property Taxes
17%
$532
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0