Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.41% first-year return on $93,366 initial cash invested.
-16.41%
Cash On Cash
3.24%
Cap Rate
0.5
DSCR
$1,875
Rent
-$1,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $3,152 expenses = $1,277 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,875
Total Expenses
$3,152
Mortgage P&I
127%
$2,384
Property Taxes
6%
$121
Home Insurance
8%
$159
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0