Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.06% first-year return on $94,101 initial cash invested.
-11.06%
Cash On Cash
4.3%
Cap Rate
0.69
DSCR
$2,731
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,731 income − $3,598 expenses = $867 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,101
Downpayment
20%
$89,620
Closing costs
1%
$4,481
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,731
Total Expenses
$3,598
Mortgage P&I
86%
$2,337
Property Taxes
14%
$394
Home Insurance
6%
$156
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0