Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.93% first-year return on $93,534 initial cash invested.
-13.93%
Cash On Cash
4.07%
Cap Rate
0.61
DSCR
$2,405
Rent
-$1,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,405 income − $3,491 expenses = $1,086 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,534
Downpayment
20%
$89,080
Closing costs
1%
$4,454
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,405
Total Expenses
$3,491
Mortgage P&I
103%
$2,477
Property Taxes
10%
$231
Home Insurance
7%
$159
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0