Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.2% first-year return on $93,366 initial cash invested.
-24.2%
Cash On Cash
0.9%
Cap Rate
0.16
DSCR
$1,450
Rent
-$1,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,450 income − $3,333 expenses = $1,883 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,366
Downpayment
20%
$88,920
Closing costs
1%
$4,446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$3,333
Mortgage P&I
148%
$2,145
Property Taxes
36%
$515
Home Insurance
20%
$297
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0