Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.55% first-year return on $93,303 initial cash invested.
-12.55%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$2,871
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $3,847 expenses = $976 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,303
Downpayment
20%
$88,860
Closing costs
1%
$4,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,871
Total Expenses
$3,847
Mortgage P&I
79%
$2,266
Property Taxes
24%
$678
Home Insurance
5%
$156
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0