Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.83% first-year return on $94,101 initial cash invested.
-16.83%
Cash On Cash
3.4%
Cap Rate
0.51
DSCR
$2,294
Rent
-$1,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $3,614 expenses = $1,320 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,101
Downpayment
20%
$89,620
Closing costs
1%
$4,481
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,294
Total Expenses
$3,614
Mortgage P&I
108%
$2,473
Property Taxes
17%
$381
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0