Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.72% first-year return on $93,555 initial cash invested.
-13.72%
Cash On Cash
3.68%
Cap Rate
0.59
DSCR
$2,575
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,575 income − $3,645 expenses = $1,070 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,555
Downpayment
20%
$89,100
Closing costs
1%
$4,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,575
Total Expenses
$3,645
Mortgage P&I
90%
$2,309
Property Taxes
20%
$508
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0