Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.75% first-year return on $93,807 initial cash invested.
-7.75%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$2,864
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $3,470 expenses = $606 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,807
Downpayment
20%
$89,340
Closing costs
1%
$4,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,864
Total Expenses
$3,470
Mortgage P&I
77%
$2,208
Property Taxes
13%
$360
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0