Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.21% first-year return on $92,946 initial cash invested.
-14.21%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$2,733
Rent
-$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $3,834 expenses = $1,101 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,946
Downpayment
20%
$88,520
Closing costs
1%
$4,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,733
Total Expenses
$3,834
Mortgage P&I
82%
$2,233
Property Taxes
27%
$732
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0