Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.32% first-year return on $93,891 initial cash invested.
-13.32%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$2,374
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,374 income − $3,416 expenses = $1,042 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,891
Downpayment
20%
$89,420
Closing costs
1%
$4,471
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,374
Total Expenses
$3,416
Mortgage P&I
94%
$2,229
Property Taxes
15%
$362
Home Insurance
6%
$149
HOA
2%
$59
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0