Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.49% first-year return on $94,059 initial cash invested.
-12.49%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$2,346
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,346 income − $3,325 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,059
Downpayment
20%
$89,580
Closing costs
1%
$4,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,346
Total Expenses
$3,325
Mortgage P&I
98%
$2,292
Property Taxes
11%
$265
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0