Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.57% first-year return on $93,660 initial cash invested.
-13.57%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$2,536
Rent
-$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $3,595 expenses = $1,059 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,660
Downpayment
20%
$89,200
Closing costs
1%
$4,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,536
Total Expenses
$3,595
Mortgage P&I
88%
$2,239
Property Taxes
21%
$526
Home Insurance
7%
$170
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0