Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.64% first-year return on $93,009 initial cash invested.
-19.64%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$1,820
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $3,342 expenses = $1,522 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,009
Downpayment
20%
$88,580
Closing costs
1%
$4,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$3,342
Mortgage P&I
122%
$2,227
Property Taxes
27%
$484
Home Insurance
9%
$158
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0