Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.78% first-year return on $93,387 initial cash invested.
-22.78%
Cash On Cash
1.83%
Cap Rate
0.29
DSCR
$3,043
Rent
-$1,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,043 income − $4,816 expenses = $1,773 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,387
Downpayment
20%
$88,940
Closing costs
1%
$4,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,043
Total Expenses
$4,816
Mortgage P&I
76%
$2,299
Property Taxes
42%
$1,271
Home Insurance
5%
$158
HOA
10%
$297
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0