Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.13% first-year return on $93,072 initial cash invested.
-12.13%
Cash On Cash
3.93%
Cap Rate
0.64
DSCR
$2,394
Rent
-$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $3,335 expenses = $941 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,072
Downpayment
20%
$88,640
Closing costs
1%
$4,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,394
Total Expenses
$3,335
Mortgage P&I
95%
$2,274
Property Taxes
9%
$205
Home Insurance
7%
$158
HOA
3%
$75
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0