Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.29% first-year return on $92,967 initial cash invested.
-8.29%
Cash On Cash
4.96%
Cap Rate
0.79
DSCR
$2,922
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $3,564 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,967
Downpayment
20%
$88,540
Closing costs
1%
$4,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,922
Total Expenses
$3,564
Mortgage P&I
80%
$2,326
Property Taxes
10%
$293
Home Insurance
6%
$185
HOA
0%
$1
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0