Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.01% first-year return on $93,870 initial cash invested.
-14.01%
Cash On Cash
3.54%
Cap Rate
0.57
DSCR
$2,245
Rent
-$1,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $3,341 expenses = $1,096 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,870
Downpayment
20%
$89,400
Closing costs
1%
$4,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,245
Total Expenses
$3,341
Mortgage P&I
102%
$2,301
Property Taxes
13%
$291
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0