Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.13% first-year return on $93,366 initial cash invested.
-12.13%
Cash On Cash
3.98%
Cap Rate
0.64
DSCR
$2,321
Rent
-$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $3,265 expenses = $944 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,366
Downpayment
20%
$88,920
Closing costs
1%
$4,446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,321
Total Expenses
$3,265
Mortgage P&I
99%
$2,302
Property Taxes
9%
$202
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0