Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.33% first-year return on $93,114 initial cash invested.
-6.33%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$3,020
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $3,511 expenses = $491 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,114
Downpayment
20%
$88,680
Closing costs
1%
$4,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,020
Total Expenses
$3,511
Mortgage P&I
73%
$2,202
Property Taxes
11%
$323
Home Insurance
7%
$201
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0