Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.83% first-year return on $93,765 initial cash invested.
-8.83%
Cash On Cash
4.66%
Cap Rate
0.76
DSCR
$2,985
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,985 income − $3,675 expenses = $690 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,765
Downpayment
20%
$89,300
Closing costs
1%
$4,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,985
Total Expenses
$3,675
Mortgage P&I
76%
$2,274
Property Taxes
16%
$470
Home Insurance
5%
$156
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0