Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.72% first-year return on $93,408 initial cash invested.
-18.72%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$2,519
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,519 income − $3,976 expenses = $1,457 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,408
Downpayment
20%
$88,960
Closing costs
1%
$4,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,519
Total Expenses
$3,976
Mortgage P&I
91%
$2,284
Property Taxes
27%
$668
Home Insurance
6%
$159
HOA
8%
$210
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0