Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.1% first-year return on $93,597 initial cash invested.
-14.1%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$2,308
Rent
-$1,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $3,408 expenses = $1,100 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,597
Downpayment
20%
$89,140
Closing costs
1%
$4,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,308
Total Expenses
$3,408
Mortgage P&I
97%
$2,247
Property Taxes
18%
$405
Home Insurance
7%
$157
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0