Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.81% first-year return on $93,093 initial cash invested.
-9.81%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$2,664
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $3,425 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,093
Downpayment
20%
$88,660
Closing costs
1%
$4,433
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,664
Total Expenses
$3,425
Mortgage P&I
83%
$2,206
Property Taxes
14%
$369
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0