Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.65% first-year return on $93,450 initial cash invested.
-15.65%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$2,218
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $3,437 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,218
Total Expenses
$3,437
Mortgage P&I
100%
$2,223
Property Taxes
22%
$481
Home Insurance
7%
$156
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0