Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.24% first-year return on $93,450 initial cash invested.
-4.24%
Cash On Cash
6.25%
Cap Rate
0.94
DSCR
$3,779
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,779 income − $4,109 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,450
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,779
Total Expenses
$4,109
Mortgage P&I
65%
$2,459
Property Taxes
14%
$511
Home Insurance
4%
$156
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0