Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.49% first-year return on $93,681 initial cash invested.
-13.49%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$2,218
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $3,271 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,681
Downpayment
20%
$89,220
Closing costs
1%
$4,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,218
Total Expenses
$3,271
Mortgage P&I
101%
$2,245
Property Taxes
13%
$287
Home Insurance
7%
$162
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0