Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.76% first-year return on $93,429 initial cash invested.
-16.76%
Cash On Cash
3.35%
Cap Rate
0.51
DSCR
$2,299
Rent
-$1,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $3,604 expenses = $1,305 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,429
Downpayment
20%
$88,980
Closing costs
1%
$4,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,299
Total Expenses
$3,604
Mortgage P&I
106%
$2,431
Property Taxes
18%
$419
Home Insurance
7%
$156
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0