Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.75% first-year return on $93,177 initial cash invested.
-13.75%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$2,337
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $3,405 expenses = $1,068 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,177
Downpayment
20%
$88,740
Closing costs
1%
$4,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,337
Total Expenses
$3,405
Mortgage P&I
96%
$2,248
Property Taxes
18%
$418
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0