Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.2% first-year return on $93,660 initial cash invested.
-3.2%
Cash On Cash
5.76%
Cap Rate
0.97
DSCR
$3,561
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,561 income − $3,811 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,660
Downpayment
20%
$89,200
Closing costs
1%
$4,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,561
Total Expenses
$3,811
Mortgage P&I
62%
$2,213
Property Taxes
9%
$304
Home Insurance
10%
$368
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0