Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.82% first-year return on $92,925 initial cash invested.
-18.82%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$1,490
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,490 income − $2,947 expenses = $1,457 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,925
Downpayment
20%
$88,500
Closing costs
1%
$4,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$2,947
Mortgage P&I
149%
$2,218
Property Taxes
12%
$182
Home Insurance
11%
$161
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0