Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.02% first-year return on $94,017 initial cash invested.
-10.02%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$2,628
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $3,413 expenses = $785 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,017
Downpayment
20%
$89,540
Closing costs
1%
$4,477
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,628
Total Expenses
$3,413
Mortgage P&I
85%
$2,227
Property Taxes
13%
$334
Home Insurance
6%
$158
HOA
0%
$11
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0