Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.69% first-year return on $92,988 initial cash invested.
-12.69%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$2,169
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $3,152 expenses = $983 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,988
Downpayment
20%
$88,560
Closing costs
1%
$4,428
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,169
Total Expenses
$3,152
Mortgage P&I
105%
$2,282
Property Taxes
7%
$149
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0